Flat
L1
1 bed
1 bath
Wood Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£20,500First YearProfit From Rental Income
£751
↗ 4%After 5 Years
Change In Property Value
£17,934
↗ 28%After 5 Years
Return On Investment
91%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,680 | £4,750 | £4,821 | £4,942 | £5,066 | £24,259 |
| Total Expenses | £4,559 | £4,616 | £4,665 | £4,718 | £4,773 | £23,332 |
| Profit Before Tax | £121 | £134 | £157 | £224 | £292 | £927 |
| Profit After Tax | £98 | £108 | £127 | £181 | £237 | £751 |
| Change In Property Value | £1,950 | £3,682 | £4,238 | £4,492 | £3,571 | £17,934 |
| Net Return | £2,048 | £3,791 | £4,365 | £4,673 | £3,808 | £18,685 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 10% | 18% | 21% | 23% | 19% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change