Flat
L1
1 bed
1 bath
Norfolk Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£19,000First YearProfit From Rental Income
£24
↗ 0%After 5 Years
Change In Property Value
£16,554
↗ 28%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,320 | £4,385 | £4,451 | £4,562 | £4,676 | £22,393 |
| Total Expenses | £4,363 | £4,419 | £4,467 | £4,520 | £4,574 | £22,341 |
| Profit Before Tax | £-43 | £-34 | £-16 | £42 | £102 | £52 |
| Profit After Tax | £-43 | £-34 | £-16 | £34 | £83 | £24 |
| Change In Property Value | £1,800 | £3,399 | £3,912 | £4,147 | £3,297 | £16,554 |
| Net Return | £1,758 | £3,365 | £3,896 | £4,181 | £3,379 | £16,579 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 9% | 18% | 21% | 22% | 18% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change