Flat L2 0 beds 1 bath

Silkhouse Court, 7 Tithebarn St, Liverpool L2

North West, England · L2

Initial Investment

First Year

£20,500First Year

Profit From Rental Income

After 5 Years

£-1,632

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£16,743

↗ 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	£4,620	£4,689	£4,807	£4,927	£5,074	£24,117
Total Expenses	£5,041	£5,094	£5,148	£5,204	£5,262	£25,749
Profit Before Tax	£-421	£-405	£-342	£-278	£-187	£-1,632
Profit After Tax	£-421	£-405	£-342	£-278	£-187	£-1,632
Change In Property Value	£1,950	£2,009	£3,793	£4,365	£4,627	£16,743
Net Return	£1,529	£1,604	£3,451	£4,087	£4,440	£15,111
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	7%	8%	17%	20%	22%	74%

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