Flat
L1
2 beds
1 bath
Henry Street, Liverpool, Merseyside L1
North West, England · L1
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£-20,876
↘ -61%After 5 Years
Change In Property Value
£28,335
↗ 26%After 5 Years
Return On Investment
22%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,424 | £2,460 | £2,522 | £2,585 | £2,662 | £12,654 |
| Total Expenses | £6,607 | £6,656 | £6,705 | £6,756 | £6,806 | £33,530 |
| Profit Before Tax | £-4,183 | £-4,196 | £-4,184 | £-4,171 | £-4,144 | £-20,876 |
| Profit After Tax | £-4,183 | £-4,196 | £-4,184 | £-4,171 | £-4,144 | £-20,876 |
| Change In Property Value | £3,300 | £3,399 | £6,418 | £7,387 | £7,830 | £28,335 |
| Net Return | £-883 | £-797 | £2,235 | £3,216 | £3,687 | £7,458 |
| Return From Rental Income (%) | -12% | -12% | -12% | -12% | -12% | -61% |
| Total Net Return (%) | -3% | -2% | 7% | 9% | 11% | 22% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change