Flat
L1
0 beds
1 bath
Colquitt Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£20,200First YearProfit From Rental Income
£-645
↘ -3%After 5 Years
Change In Property Value
£16,486
↗ 26%After 5 Years
Return On Investment
78%
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 | £4,788 | £4,860 | £4,981 | £5,106 | £5,259 | £24,994 |
| Total Expenses | £5,018 | £5,071 | £5,126 | £5,183 | £5,241 | £25,639 |
| Profit Before Tax | £-230 | £-211 | £-145 | £-77 | £18 | £-645 |
| Profit After Tax | £-230 | £-211 | £-145 | £-77 | £18 | £-645 |
| Change In Property Value | £1,920 | £1,978 | £3,734 | £4,298 | £4,556 | £16,486 |
| Net Return | £1,690 | £1,766 | £3,589 | £4,221 | £4,574 | £15,841 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 8% | 9% | 18% | 21% | 23% | 78% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change