Flat
L1
1 bed
1 bath
Sir Thomas Street, Liverpool, Merseyside L1
North West, England · L1
View property listing
Initial Investment
£17,065First YearProfit From Rental Income
£-2,236
↘ -13%After 5 Years
Change In Property Value
£13,794
↗ 26%After 5 Years
Return On Investment
68%
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 | £4,008 | £4,068 | £4,170 | £4,274 | £4,402 | £20,922 |
| Total Expenses | £4,525 | £4,577 | £4,631 | £4,685 | £4,740 | £23,158 |
| Profit Before Tax | £-517 | £-509 | £-461 | £-411 | £-338 | £-2,236 |
| Profit After Tax | £-517 | £-509 | £-461 | £-411 | £-338 | £-2,236 |
| Change In Property Value | £1,607 | £1,655 | £3,125 | £3,596 | £3,812 | £13,794 |
| Net Return | £1,089 | £1,145 | £2,664 | £3,185 | £3,474 | £11,558 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | 6% | 7% | 16% | 19% | 20% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change