Flat L5 0 beds 1 bath

5 Prince Edwin Street, Liverpool L5

North West, England · L5

Initial Investment

First Year

£10,000First Year

Profit From Rental Income

After 5 Years

£-4,639

↘ -46%After 5 Years

Change In Property Value

After 5 Years

£8,277

↗ 28%After 5 Years

Return On Investment

36%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,280	£2,314	£2,349	£2,408	£2,468	£11,819
Total Expenses	£3,193	£3,247	£3,291	£3,339	£3,388	£16,457
Profit Before Tax	£-913	£-932	£-942	£-931	£-920	£-4,639
Profit After Tax	£-913	£-932	£-942	£-931	£-920	£-4,639
Change In Property Value	£900	£1,700	£1,956	£2,073	£1,648	£8,277
Net Return	£-13	£767	£1,014	£1,142	£729	£3,638
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-9%	-46%
Total Net Return (%)	0%	8%	10%	11%	7%	36%

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