Flat
L1
0 beds
1 bath
Colquitt Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£20,200First YearProfit From Rental Income
£-1,490
↘ -7%After 5 Years
Change In Property Value
£16,486
↗ 26%After 5 Years
Return On Investment
74%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,608 | £4,677 | £4,794 | £4,914 | £5,061 | £24,054 |
| Total Expenses | £5,000 | £5,053 | £5,108 | £5,163 | £5,221 | £25,545 |
| Profit Before Tax | £-392 | £-376 | £-314 | £-250 | £-159 | £-1,490 |
| Profit After Tax | £-392 | £-376 | £-314 | £-250 | £-159 | £-1,490 |
| Change In Property Value | £1,920 | £1,978 | £3,734 | £4,298 | £4,556 | £16,486 |
| Net Return | £1,528 | £1,602 | £3,421 | £4,048 | £4,396 | £14,995 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | 8% | 8% | 17% | 20% | 22% | 74% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change