Flat L7 1 bed 1 bath

Chatham Place, Liverpool L7

North West, England · L7

Initial Investment

First Year

£11,500First Year

Profit From Rental Income

After 5 Years

£-5,547

↘ -48%After 5 Years

Change In Property Value

After 5 Years

£9,016

↗ 26%After 5 Years

Return On Investment

30%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,520	£2,558	£2,622	£2,687	£2,768	£13,155
Total Expenses	£3,641	£3,690	£3,740	£3,790	£3,841	£18,702
Profit Before Tax	£-1,121	£-1,133	£-1,118	£-1,103	£-1,073	£-5,547
Profit After Tax	£-1,121	£-1,133	£-1,118	£-1,103	£-1,073	£-5,547
Change In Property Value	£1,050	£1,082	£2,042	£2,350	£2,491	£9,016
Net Return	£-71	£-51	£924	£1,248	£1,418	£3,468
Return From Rental Income (%)	-10%	-10%	-10%	-10%	-9%	-48%
Total Net Return (%)	-1%	0%	8%	11%	12%	30%

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