Flat L1 1 bed 1 bath

Sir Thomas Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£14,500First Year

Profit From Rental Income

After 5 Years

£-3,584

↘ -25%After 5 Years

Change In Property Value

After 5 Years

£11,591

↗ 26%After 5 Years

Return On Investment

55%

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	£3,360	£3,410	£3,496	£3,583	£3,691	£17,540
Total Expenses	£4,121	£4,172	£4,224	£4,277	£4,330	£21,124
Profit Before Tax	£-761	£-762	£-728	£-693	£-639	£-3,584
Profit After Tax	£-761	£-762	£-728	£-693	£-639	£-3,584
Change In Property Value	£1,350	£1,391	£2,626	£3,022	£3,203	£11,591
Net Return	£589	£628	£1,897	£2,329	£2,564	£8,007
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-4%	-25%
Total Net Return (%)	4%	4%	13%	16%	18%	55%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change