Flat
L1
1 bed
1 bath
Bridgewater Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£16,900First YearProfit From Rental Income
£-2,353
↘ -14%After 5 Years
Change In Property Value
£13,652
↗ 26%After 5 Years
Return On Investment
67%
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 | £3,960 | £4,019 | £4,120 | £4,223 | £4,350 | £20,672 |
| Total Expenses | £4,499 | £4,551 | £4,604 | £4,658 | £4,713 | £23,024 |
| Profit Before Tax | £-539 | £-531 | £-484 | £-435 | £-364 | £-2,353 |
| Profit After Tax | £-539 | £-531 | £-484 | £-435 | £-364 | £-2,353 |
| Change In Property Value | £1,590 | £1,638 | £3,093 | £3,559 | £3,773 | £13,652 |
| Net Return | £1,051 | £1,106 | £2,609 | £3,124 | £3,409 | £11,300 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | 6% | 7% | 15% | 18% | 20% | 67% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change