Flat
L1
1 bed
1 bath
5 Sir Thomas Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£28,600First YearProfit From Rental Income
£1,966
↗ 7%After 5 Years
Change In Property Value
£23,698
↗ 26%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 | £6,624 | £6,723 | £6,891 | £7,064 | £7,276 | £34,578 |
| Total Expenses | £6,313 | £6,368 | £6,428 | £6,489 | £6,553 | £32,152 |
| Profit Before Tax | £312 | £355 | £463 | £574 | £722 | £2,427 |
| Profit After Tax | £252 | £287 | £375 | £465 | £585 | £1,966 |
| Change In Property Value | £2,760 | £2,843 | £5,368 | £6,178 | £6,549 | £23,698 |
| Net Return | £3,012 | £3,130 | £5,743 | £6,644 | £7,134 | £25,664 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change