Flat L1 2 beds 1 bath

Henry Street, Liverpool, Merseyside L1

North West, England · L1

Initial Investment

First Year

£14,500First Year

Profit From Rental Income

After 5 Years

£-3,528

↘ -24%After 5 Years

Change In Property Value

After 5 Years

£11,591

↗ 26%After 5 Years

Return On Investment

56%

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	£3,372	£3,423	£3,508	£3,596	£3,704	£17,602
Total Expenses	£4,123	£4,174	£4,225	£4,278	£4,331	£21,130
Profit Before Tax	£-751	£-751	£-717	£-682	£-628	£-3,528
Profit After Tax	£-751	£-751	£-717	£-682	£-628	£-3,528
Change In Property Value	£1,350	£1,391	£2,626	£3,022	£3,203	£11,591
Net Return	£599	£639	£1,909	£2,340	£2,576	£8,063
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-4%	-24%
Total Net Return (%)	4%	4%	13%	16%	18%	56%

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