Flat
L1
0 beds
1 bath
Wolstonehome Square, Seel Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£25,300First YearProfit From Rental Income
£719
↗ 3%After 5 Years
Change In Property Value
£20,865
↗ 26%After 5 Years
Return On Investment
85%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,832 | £5,919 | £6,067 | £6,219 | £6,406 | £30,444 |
| Total Expenses | £5,797 | £5,852 | £5,909 | £5,968 | £6,030 | £29,556 |
| Profit Before Tax | £35 | £68 | £158 | £251 | £376 | £888 |
| Profit After Tax | £28 | £55 | £128 | £203 | £305 | £719 |
| Change In Property Value | £2,430 | £2,503 | £4,726 | £5,440 | £5,766 | £20,865 |
| Net Return | £2,458 | £2,558 | £4,854 | £5,643 | £6,070 | £21,584 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 10% | 10% | 19% | 22% | 24% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change