Flat L6 1 bed 0 baths

Radnor Place, Liverpool L6

North West, England · L6

Initial Investment

First Year

£19,000First Year

Profit From Rental Income

After 5 Years

£-1,486

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£15,455

↗ 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	£4,440	£4,507	£4,619	£4,735	£4,877	£23,177
Total Expenses	£4,825	£4,877	£4,931	£4,987	£5,044	£24,664
Profit Before Tax	£-385	£-371	£-312	£-252	£-167	£-1,486
Profit After Tax	£-385	£-371	£-312	£-252	£-167	£-1,486
Change In Property Value	£1,800	£1,854	£3,501	£4,029	£4,271	£15,455
Net Return	£1,416	£1,483	£3,189	£3,777	£4,104	£13,969
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