Flat L1 1 bed 1 bath

Norfolk Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£19,000First Year

Profit From Rental Income

After 5 Years

£-2,050

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£15,455

↗ 26%After 5 Years

Return On Investment

71%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,320	£4,385	£4,494	£4,607	£4,745	£22,551
Total Expenses	£4,813	£4,865	£4,919	£4,974	£5,030	£24,601
Profit Before Tax	£-493	£-480	£-424	£-367	£-285	£-2,050
Profit After Tax	£-493	£-480	£-424	£-367	£-285	£-2,050
Change In Property Value	£1,800	£1,854	£3,501	£4,029	£4,271	£15,455
Net Return	£1,308	£1,374	£3,076	£3,662	£3,986	£13,405
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-11%
Total Net Return (%)	7%	7%	16%	19%	21%	71%

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