Flat
L3
0 beds
1 bath
William Henry Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£27,250First YearProfit From Rental Income
£-1,924
↘ -7%After 5 Years
Change In Property Value
£22,539
↗ 26%After 5 Years
Return On Investment
76%
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 | £5,508 | £5,591 | £5,730 | £5,874 | £6,050 | £28,753 |
| Total Expenses | £6,022 | £6,077 | £6,134 | £6,192 | £6,252 | £30,676 |
| Profit Before Tax | £-514 | £-486 | £-403 | £-318 | £-202 | £-1,924 |
| Profit After Tax | £-514 | £-486 | £-403 | £-318 | £-202 | £-1,924 |
| Change In Property Value | £2,625 | £2,704 | £5,106 | £5,876 | £6,229 | £22,539 |
| Net Return | £2,111 | £2,218 | £4,702 | £5,558 | £6,026 | £20,615 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 8% | 8% | 17% | 20% | 22% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change