Flat L1 0 beds 1 bath

Wolstonehome Square, Seel Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£25,300First Year

Profit From Rental Income

After 5 Years

£1,587

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£20,865

↗ 26%After 5 Years

Return On Investment

89%

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	£6,060	£6,151	£6,305	£6,462	£6,656	£31,634
Total Expenses	£5,820	£5,875	£5,933	£5,993	£6,055	£29,675
Profit Before Tax	£240	£276	£372	£470	£601	£1,959
Profit After Tax	£195	£224	£301	£380	£487	£1,587
Change In Property Value	£2,430	£2,503	£4,726	£5,440	£5,766	£20,865
Net Return	£2,625	£2,727	£5,027	£5,820	£6,253	£22,451
Return From Rental Income (%)	1%	1%	1%	2%	2%	6%
Total Net Return (%)	10%	11%	20%	23%	25%	89%

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