Flat L1 1 bed 1 bath

Norfolk Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£19,000First Year

Profit From Rental Income

After 5 Years

£-1,204

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£15,455

↗ 26%After 5 Years

Return On Investment

75%

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	£4,500	£4,567	£4,682	£4,799	£4,943	£23,491
Total Expenses	£4,831	£4,883	£4,938	£4,993	£5,050	£24,695
Profit Before Tax	£-331	£-316	£-256	£-194	£-108	£-1,204
Profit After Tax	£-331	£-316	£-256	£-194	£-108	£-1,204
Change In Property Value	£1,800	£1,854	£3,501	£4,029	£4,271	£15,455
Net Return	£1,470	£1,538	£3,245	£3,835	£4,163	£14,251
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-6%
Total Net Return (%)	8%	8%	17%	20%	22%	75%

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