Flat
L1
1 bed
1 bath
Norfolk Street, Liverpool, Merseyside L1
North West, England · L1
View property listing
Initial Investment
£19,750First YearProfit From Rental Income
£-911
↘ -5%After 5 Years
Change In Property Value
£16,099
↗ 26%After 5 Years
Return On Investment
77%
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 | £4,668 | £4,738 | £4,856 | £4,978 | £5,127 | £24,368 |
| Total Expenses | £4,946 | £4,999 | £5,054 | £5,110 | £5,168 | £25,278 |
| Profit Before Tax | £-278 | £-261 | £-198 | £-132 | £-41 | £-911 |
| Profit After Tax | £-278 | £-261 | £-198 | £-132 | £-41 | £-911 |
| Change In Property Value | £1,875 | £1,931 | £3,647 | £4,197 | £4,449 | £16,099 |
| Net Return | £1,597 | £1,670 | £3,449 | £4,065 | £4,408 | £15,188 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | 8% | 8% | 17% | 21% | 22% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change