Flat L1 1 bed 1 bath

Henry Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£13,300First Year

Profit From Rental Income

After 5 Years

£-4,708

↘ -35%After 5 Years

Change In Property Value

After 5 Years

£10,561

↗ 26%After 5 Years

Return On Investment

44%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,952	£2,996	£3,071	£3,148	£3,242	£15,410
Total Expenses	£3,922	£3,972	£4,023	£4,074	£4,126	£20,118
Profit Before Tax	£-970	£-976	£-952	£-926	£-884	£-4,708
Profit After Tax	£-970	£-976	£-952	£-926	£-884	£-4,708
Change In Property Value	£1,230	£1,267	£2,392	£2,753	£2,919	£10,561
Net Return	£260	£291	£1,441	£1,827	£2,035	£5,853
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-35%
Total Net Return (%)	2%	2%	11%	14%	15%	44%

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