Flat
L1
1 bed
1 bath
Stanley Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£4,000First YearProfit From Rental Income
£-8,875
↘ -222%After 5 Years
Change In Property Value
£2,576
↗ 26%After 5 Years
Return On Investment
-157%
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 | £756 | £767 | £787 | £806 | £830 | £3,946 |
| Total Expenses | £2,472 | £2,519 | £2,564 | £2,610 | £2,655 | £12,822 |
| Profit Before Tax | £-1,716 | £-1,752 | £-1,778 | £-1,804 | £-1,825 | £-8,875 |
| Profit After Tax | £-1,716 | £-1,752 | £-1,778 | £-1,804 | £-1,825 | £-8,875 |
| Change In Property Value | £300 | £309 | £583 | £672 | £712 | £2,576 |
| Net Return | £-1,416 | £-1,443 | £-1,194 | £-1,132 | £-1,113 | £-6,299 |
| Return From Rental Income (%) | -43% | -44% | -44% | -45% | -46% | -222% |
| Total Net Return (%) | -35% | -36% | -30% | -28% | -28% | -157% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change