Flat
L1
0 beds
1 bath
Stanley Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£6,700First YearProfit From Rental Income
£-7,785
↘ -116%After 5 Years
Change In Property Value
£4,894
↗ 26%After 5 Years
Return On Investment
-43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,368 | £1,389 | £1,423 | £1,459 | £1,503 | £7,141 |
| Total Expenses | £2,891 | £2,939 | £2,985 | £3,033 | £3,080 | £14,927 |
| Profit Before Tax | £-1,523 | £-1,550 | £-1,562 | £-1,574 | £-1,577 | £-7,785 |
| Profit After Tax | £-1,523 | £-1,550 | £-1,562 | £-1,574 | £-1,577 | £-7,785 |
| Change In Property Value | £570 | £587 | £1,109 | £1,276 | £1,353 | £4,894 |
| Net Return | £-953 | £-963 | £-453 | £-298 | £-224 | £-2,891 |
| Return From Rental Income (%) | -23% | -23% | -23% | -23% | -24% | -116% |
| Total Net Return (%) | -14% | -14% | -7% | -4% | -3% | -43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change