Flat L1 0 beds 1 bath

Bold Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£20,500First Year

Profit From Rental Income

After 5 Years

£-505

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£16,743

↗ 26%After 5 Years

Return On Investment

79%

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	£4,860	£4,933	£5,056	£5,183	£5,338	£25,370
Total Expenses	£5,065	£5,118	£5,173	£5,230	£5,288	£25,875
Profit Before Tax	£-205	£-185	£-117	£-47	£50	£-505
Profit After Tax	£-205	£-185	£-117	£-47	£50	£-505
Change In Property Value	£1,950	£2,009	£3,793	£4,365	£4,627	£16,743
Net Return	£1,745	£1,823	£3,675	£4,318	£4,677	£16,238
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	9%	9%	18%	21%	23%	79%

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