Flat L1 1 bed 1 bath

Seel Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£17,500First Year

Profit From Rental Income

After 5 Years

£-2,749

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£14,167

↗ 26%After 5 Years

Return On Investment

65%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,960	£4,019	£4,120	£4,223	£4,350	£20,672
Total Expenses	£4,578	£4,630	£4,683	£4,737	£4,793	£23,421
Profit Before Tax	£-618	£-611	£-563	£-514	£-443	£-2,749
Profit After Tax	£-618	£-611	£-563	£-514	£-443	£-2,749
Change In Property Value	£1,650	£1,700	£3,209	£3,694	£3,915	£14,167
Net Return	£1,032	£1,089	£2,646	£3,179	£3,472	£11,418
Return From Rental Income (%)	-4%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	6%	6%	15%	18%	20%	65%

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