Flat
L1
0 beds
1 bath
Colquitt Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£20,200First YearProfit From Rental Income
£609
↗ 3%After 5 Years
Change In Property Value
£17,658
↗ 28%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,608 | £4,677 | £4,747 | £4,866 | £4,988 | £23,886 |
| Total Expenses | £4,520 | £4,577 | £4,625 | £4,679 | £4,733 | £23,134 |
| Profit Before Tax | £88 | £100 | £122 | £187 | £254 | £752 |
| Profit After Tax | £71 | £81 | £99 | £152 | £206 | £609 |
| Change In Property Value | £1,920 | £3,626 | £4,173 | £4,423 | £3,516 | £17,658 |
| Net Return | £1,991 | £3,707 | £4,272 | £4,575 | £3,722 | £18,267 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| Total Net Return (%) | 10% | 18% | 21% | 23% | 18% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change