Flat
L1
0 beds
1 bath
Wolstonehome Square, Seel Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£25,000First YearProfit From Rental Income
£1,428
↗ 6%After 5 Years
Change In Property Value
£20,607
↗ 26%After 5 Years
Return On Investment
88%
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 | £5,976 | £6,066 | £6,217 | £6,373 | £6,564 | £31,196 |
| Total Expenses | £5,772 | £5,827 | £5,885 | £5,944 | £6,006 | £29,433 |
| Profit Before Tax | £204 | £239 | £333 | £429 | £558 | £1,763 |
| Profit After Tax | £166 | £194 | £269 | £347 | £452 | £1,428 |
| Change In Property Value | £2,400 | £2,472 | £4,668 | £5,372 | £5,695 | £20,607 |
| Net Return | £2,566 | £2,666 | £4,937 | £5,720 | £6,147 | £22,035 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 88% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change