Flat
L1
1 bed
1 bath
Sir Thomas Street, Liverpool, Merseyside L1
North West, England · L1
View property listing
Initial Investment
£17,065First YearProfit From Rental Income
£-1,094
↘ -6%After 5 Years
Change In Property Value
£14,775
↗ 28%After 5 Years
Return On Investment
80%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,852 | £3,910 | £3,968 | £4,068 | £4,169 | £19,967 |
| Total Expenses | £4,108 | £4,164 | £4,211 | £4,263 | £4,315 | £21,061 |
| Profit Before Tax | £-256 | £-254 | £-242 | £-195 | £-146 | £-1,094 |
| Profit After Tax | £-256 | £-254 | £-242 | £-195 | £-146 | £-1,094 |
| Change In Property Value | £1,607 | £3,034 | £3,491 | £3,701 | £2,942 | £14,775 |
| Net Return | £1,350 | £2,779 | £3,249 | £3,506 | £2,796 | £13,681 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 8% | 16% | 19% | 21% | 16% | 80% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change