Flat
L1
0 beds
1 bath
Stanley House, Stanley Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£4,750First YearProfit From Rental Income
£-8,262
↘ -174%After 5 Years
Change In Property Value
£3,449
↗ 28%After 5 Years
Return On Investment
-101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £900 | £913 | £927 | £950 | £974 | £4,665 |
| Total Expenses | £2,492 | £2,544 | £2,586 | £2,630 | £2,675 | £12,927 |
| Profit Before Tax | £-1,592 | £-1,630 | £-1,659 | £-1,680 | £-1,701 | £-8,262 |
| Profit After Tax | £-1,592 | £-1,630 | £-1,659 | £-1,680 | £-1,701 | £-8,262 |
| Change In Property Value | £375 | £708 | £815 | £864 | £687 | £3,449 |
| Net Return | £-1,217 | £-922 | £-844 | £-816 | £-1,014 | £-4,813 |
| Return From Rental Income (%) | -34% | -34% | -35% | -35% | -36% | -174% |
| Total Net Return (%) | -26% | -19% | -18% | -17% | -21% | -101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change