Flat
L1
1 bed
1 bath
St. James Street, Liverpool, Merseyside L1
North West, England · L1
View property listing
Initial Investment
£17,500First YearProfit From Rental Income
£-823
↘ -5%After 5 Years
Change In Property Value
£15,175
↗ 28%After 5 Years
Return On Investment
82%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,960 | £4,019 | £4,080 | £4,182 | £4,286 | £20,527 |
| Total Expenses | £4,166 | £4,222 | £4,269 | £4,321 | £4,374 | £21,350 |
| Profit Before Tax | £-206 | £-202 | £-189 | £-139 | £-88 | £-823 |
| Profit After Tax | £-206 | £-202 | £-189 | £-139 | £-88 | £-823 |
| Change In Property Value | £1,650 | £3,116 | £3,586 | £3,801 | £3,022 | £15,175 |
| Net Return | £1,444 | £2,914 | £3,397 | £3,662 | £2,934 | £14,352 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | 8% | 17% | 19% | 21% | 17% | 82% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change