Flat L8 1 bed 1 bath

Princes Road, Liverpool L8

North West, England · L8

Initial Investment

First Year

£22,000First Year

Profit From Rental Income

After 5 Years

£-332

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£18,031

↗ 26%After 5 Years

Return On Investment

80%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,112	£5,189	£5,318	£5,451	£5,615	£26,685
Total Expenses	£5,288	£5,342	£5,398	£5,455	£5,514	£26,998
Profit Before Tax	£-176	£-153	£-80	£-4	£101	£-313
Profit After Tax	£-176	£-153	£-80	£-4	£82	£-332
Change In Property Value	£2,100	£2,163	£4,084	£4,701	£4,983	£18,031
Net Return	£1,924	£2,010	£4,005	£4,697	£5,064	£17,699
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	9%	9%	18%	21%	23%	80%

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