Flat L1 0 beds 1 bath

Wolstenholme Square, Liverpool L1

North West, England · L1

Initial Investment

First Year

£21,400First Year

Profit From Rental Income

After 5 Years

£-68

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£17,516

↗ 26%After 5 Years

Return On Investment

82%

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	£5,088	£5,164	£5,293	£5,426	£5,589	£26,560
Total Expenses	£5,207	£5,260	£5,316	£5,373	£5,432	£26,589
Profit Before Tax	£-119	£-96	£-23	£52	£156	£-29
Profit After Tax	£-119	£-96	£-23	£42	£127	£-68
Change In Property Value	£2,040	£2,101	£3,968	£4,567	£4,841	£17,516
Net Return	£1,921	£2,005	£3,945	£4,609	£4,967	£17,448
Return From Rental Income (%)	-1%	0%	0%	0%	1%	0%
Total Net Return (%)	9%	9%	18%	22%	23%	82%

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