Flat
L1
1 bed
1 bath
Libertas, 48 St. James Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£22,750First YearProfit From Rental Income
£-13,099
↘ -58%After 5 Years
Change In Property Value
£18,675
↗ 26%After 5 Years
Return On Investment
25%
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 | £2,496 | £2,533 | £2,597 | £2,662 | £2,742 | £13,029 |
| Total Expenses | £5,126 | £5,176 | £5,225 | £5,275 | £5,326 | £26,128 |
| Profit Before Tax | £-2,630 | £-2,642 | £-2,628 | £-2,614 | £-2,585 | £-13,099 |
| Profit After Tax | £-2,630 | £-2,642 | £-2,628 | £-2,614 | £-2,585 | £-13,099 |
| Change In Property Value | £2,175 | £2,240 | £4,230 | £4,869 | £5,161 | £18,675 |
| Net Return | £-455 | £-402 | £1,602 | £2,255 | £2,576 | £5,576 |
| Return From Rental Income (%) | -12% | -12% | -12% | -11% | -11% | -58% |
| Total Net Return (%) | -2% | -2% | 7% | 10% | 11% | 25% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change