Flat L1 1 bed 1 bath

Henry Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£13,300First Year

Profit From Rental Income

After 5 Years

£-3,273

↘ -25%After 5 Years

Change In Property Value

After 5 Years

£11,312

↗ 28%After 5 Years

Return On Investment

60%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,952	£2,996	£3,041	£3,117	£3,195	£15,302
Total Expenses	£3,614	£3,669	£3,714	£3,764	£3,814	£18,575
Profit Before Tax	£-662	£-673	£-673	£-646	£-619	£-3,273
Profit After Tax	£-662	£-673	£-673	£-646	£-619	£-3,273
Change In Property Value	£1,230	£2,323	£2,673	£2,834	£2,253	£11,312
Net Return	£568	£1,650	£2,000	£2,187	£1,634	£8,039
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-25%
Total Net Return (%)	4%	12%	15%	16%	12%	60%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change