Flat
L1
1 bed
1 bath
Seel Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£17,500First YearProfit From Rental Income
£-2,016
↘ -12%After 5 Years
Change In Property Value
£14,167
↗ 26%After 5 Years
Return On Investment
69%
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 | £4,116 | £4,178 | £4,282 | £4,389 | £4,521 | £21,486 |
| Total Expenses | £4,594 | £4,646 | £4,699 | £4,754 | £4,810 | £23,503 |
| Profit Before Tax | £-478 | £-468 | £-417 | £-365 | £-289 | £-2,016 |
| Profit After Tax | £-478 | £-468 | £-417 | £-365 | £-289 | £-2,016 |
| Change In Property Value | £1,650 | £1,700 | £3,209 | £3,694 | £3,915 | £14,167 |
| Net Return | £1,172 | £1,231 | £2,792 | £3,329 | £3,626 | £12,151 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | 7% | 7% | 16% | 19% | 21% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change