Flat L1 1 bed 1 bath

Henry Street, Liverpool, Merseyside L1

North West, England · L1

Initial Investment

First Year

£22,000First Year

Profit From Rental Income

After 5 Years

£-651

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£18,031

↗ 26%After 5 Years

Return On Investment

79%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,040	£5,116	£5,243	£5,375	£5,536	£26,309
Total Expenses	£5,281	£5,335	£5,391	£5,448	£5,506	£26,960
Profit Before Tax	£-241	£-219	£-147	£-73	£30	£-651
Profit After Tax	£-241	£-219	£-147	£-73	£30	£-651
Change In Property Value	£2,100	£2,163	£4,084	£4,701	£4,983	£18,031
Net Return	£1,859	£1,944	£3,937	£4,628	£5,012	£17,380
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	8%	9%	18%	21%	23%	79%

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