Flat
L1
0 beds
1 bath
Baltic Studios, 7 Bridgewater Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£13,000First YearProfit From Rental Income
£-4,848
↘ -37%After 5 Years
Change In Property Value
£10,304
↗ 26%After 5 Years
Return On Investment
42%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,880 | £2,923 | £2,996 | £3,071 | £3,163 | £15,034 |
| Total Expenses | £3,875 | £3,925 | £3,976 | £4,027 | £4,079 | £19,882 |
| Profit Before Tax | £-995 | £-1,002 | £-979 | £-956 | £-915 | £-4,848 |
| Profit After Tax | £-995 | £-1,002 | £-979 | £-956 | £-915 | £-4,848 |
| Change In Property Value | £1,200 | £1,236 | £2,334 | £2,686 | £2,847 | £10,304 |
| Net Return | £205 | £234 | £1,355 | £1,730 | £1,932 | £5,456 |
| Return From Rental Income (%) | -8% | -8% | -8% | -7% | -7% | -37% |
| Total Net Return (%) | 2% | 2% | 10% | 13% | 15% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change