Flat L7 1 bed 1 bath

Chatham Place, Liverpool L7

North West, England · L7

Initial Investment

First Year

£11,500First Year

Profit From Rental Income

After 5 Years

£-4,324

↘ -38%After 5 Years

Change In Property Value

After 5 Years

£9,657

↗ 28%After 5 Years

Return On Investment

46%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,520	£2,558	£2,596	£2,661	£2,728	£13,063
Total Expenses	£3,378	£3,432	£3,477	£3,525	£3,574	£17,386
Profit Before Tax	£-858	£-874	£-881	£-864	£-847	£-4,324
Profit After Tax	£-858	£-874	£-881	£-864	£-847	£-4,324
Change In Property Value	£1,050	£1,983	£2,282	£2,419	£1,923	£9,657
Net Return	£192	£1,109	£1,401	£1,555	£1,076	£5,333
Return From Rental Income (%)	-7%	-8%	-8%	-8%	-7%	-38%
Total Net Return (%)	2%	10%	12%	14%	9%	46%

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