Flat L1 2 beds 1 bath

Dukes Terrace, Liverpool, Merseyside L1

North West, England · L1

Initial Investment

First Year

£21,082First Year

Profit From Rental Income

After 5 Years

£-186

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£17,243

↗ 26%After 5 Years

Return On Investment

81%

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	£5,016	£5,091	£5,219	£5,349	£5,509	£26,184
Total Expenses	£5,157	£5,211	£5,267	£5,324	£5,382	£26,341
Profit Before Tax	£-141	£-120	£-48	£25	£127	£-157
Profit After Tax	£-141	£-120	£-48	£21	£103	£-186
Change In Property Value	£2,008	£2,068	£3,906	£4,495	£4,765	£17,243
Net Return	£1,867	£1,949	£3,858	£4,516	£4,868	£17,057
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	9%	9%	18%	21%	23%	81%

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