Flat
L1
0 beds
1 bath
Henry Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£8,200First YearProfit From Rental Income
£-6,249
↘ -76%After 5 Years
Change In Property Value
£6,622
↗ 28%After 5 Years
Return On Investment
5%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,728 | £1,754 | £1,780 | £1,825 | £1,870 | £8,957 |
| Total Expenses | £2,945 | £2,998 | £3,041 | £3,088 | £3,135 | £15,206 |
| Profit Before Tax | £-1,217 | £-1,244 | £-1,261 | £-1,263 | £-1,264 | £-6,249 |
| Profit After Tax | £-1,217 | £-1,244 | £-1,261 | £-1,263 | £-1,264 | £-6,249 |
| Change In Property Value | £720 | £1,360 | £1,565 | £1,659 | £1,319 | £6,622 |
| Net Return | £-497 | £116 | £304 | £396 | £54 | £373 |
| Return From Rental Income (%) | -15% | -15% | -15% | -15% | -15% | -76% |
| Total Net Return (%) | -6% | 1% | 4% | 5% | 1% | 5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change