Flat L1 0 beds 1 bath

Stanley Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£22,000First Year

Profit From Rental Income

After 5 Years

£182

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£18,031

↗ 26%After 5 Years

Return On Investment

83%

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	£5,232	£5,310	£5,443	£5,579	£5,747	£27,312
Total Expenses	£5,300	£5,354	£5,411	£5,468	£5,527	£27,061
Profit Before Tax	£-68	£-44	£33	£111	£219	£251
Profit After Tax	£-68	£-44	£26	£90	£178	£182
Change In Property Value	£2,100	£2,163	£4,084	£4,701	£4,983	£18,031
Net Return	£2,032	£2,119	£4,111	£4,791	£5,161	£18,213
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	9%	10%	19%	22%	23%	83%

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