Flat
L1
0 beds
1 bath
X1 Liverpool One, David Lewis Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£16,000First YearProfit From Rental Income
£-1,698
↘ -11%After 5 Years
Change In Property Value
£13,795
↗ 28%After 5 Years
Return On Investment
76%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,600 | £3,654 | £3,709 | £3,802 | £3,897 | £18,661 |
| Total Expenses | £3,969 | £4,024 | £4,071 | £4,122 | £4,174 | £20,359 |
| Profit Before Tax | £-369 | £-370 | £-362 | £-320 | £-277 | £-1,698 |
| Profit After Tax | £-369 | £-370 | £-362 | £-320 | £-277 | £-1,698 |
| Change In Property Value | £1,500 | £2,833 | £3,260 | £3,456 | £2,747 | £13,795 |
| Net Return | £1,131 | £2,462 | £2,898 | £3,135 | £2,470 | £12,097 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | 7% | 15% | 18% | 20% | 15% | 76% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change