Flat
L1
1 bed
1 bath
Norfolk Street, Liverpool, Merseyside L1
North West, England · L1
View property listing
Initial Investment
£19,750First YearProfit From Rental Income
£397
↗ 2%After 5 Years
Change In Property Value
£17,244
↗ 28%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,500 | £4,567 | £4,636 | £4,752 | £4,871 | £23,326 |
| Total Expenses | £4,461 | £4,518 | £4,566 | £4,619 | £4,673 | £22,837 |
| Profit Before Tax | £39 | £50 | £70 | £133 | £197 | £490 |
| Profit After Tax | £32 | £40 | £57 | £108 | £160 | £397 |
| Change In Property Value | £1,875 | £3,541 | £4,075 | £4,319 | £3,434 | £17,244 |
| Net Return | £1,907 | £3,581 | £4,132 | £4,427 | £3,594 | £17,640 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 10% | 18% | 21% | 22% | 18% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change