Flat L1 1 bed 1 bath

St. James Street, Liverpool, Merseyside L1

North West, England · L1

Initial Investment

First Year

£17,500First Year

Profit From Rental Income

After 5 Years

£-2,016

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£14,167

↗ 26%After 5 Years

Return On Investment

69%

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	£4,116	£4,178	£4,282	£4,389	£4,521	£21,486
Total Expenses	£4,594	£4,646	£4,699	£4,754	£4,810	£23,503
Profit Before Tax	£-478	£-468	£-417	£-365	£-289	£-2,016
Profit After Tax	£-478	£-468	£-417	£-365	£-289	£-2,016
Change In Property Value	£1,650	£1,700	£3,209	£3,694	£3,915	£14,167
Net Return	£1,172	£1,231	£2,792	£3,329	£3,626	£12,151
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-12%
Total Net Return (%)	7%	7%	16%	19%	21%	69%

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