Flat
L22
1 bed
1 bath
Norma Road, Liverpool L22
North West, England · L22
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£-2,272
↘ -7%After 5 Years
Change In Property Value
£28,335
↗ 26%After 5 Years
Return On Investment
77%
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 | £6,384 | £6,480 | £6,642 | £6,808 | £7,012 | £33,325 |
| Total Expenses | £7,003 | £7,058 | £7,117 | £7,178 | £7,241 | £35,597 |
| Profit Before Tax | £-619 | £-578 | £-476 | £-370 | £-229 | £-2,272 |
| Profit After Tax | £-619 | £-578 | £-476 | £-370 | £-229 | £-2,272 |
| Change In Property Value | £3,300 | £3,399 | £6,418 | £7,387 | £7,830 | £28,335 |
| Net Return | £2,681 | £2,821 | £5,943 | £7,017 | £7,601 | £26,063 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 8% | 8% | 17% | 21% | 22% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change