Flat
L5
0 beds
1 bath
5 Prince Edwin Street, Liverpool L5
North West, England · L5
View property listing
Initial Investment
£10,000First YearProfit From Rental Income
£-6,247
↘ -62%After 5 Years
Change In Property Value
£7,728
↗ 26%After 5 Years
Return On Investment
15%
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 | £2,160 | £2,192 | £2,247 | £2,303 | £2,372 | £11,275 |
| Total Expenses | £3,406 | £3,455 | £3,504 | £3,553 | £3,603 | £17,522 |
| Profit Before Tax | £-1,246 | £-1,263 | £-1,257 | £-1,250 | £-1,230 | £-6,247 |
| Profit After Tax | £-1,246 | £-1,263 | £-1,257 | £-1,250 | £-1,230 | £-6,247 |
| Change In Property Value | £900 | £927 | £1,750 | £2,015 | £2,136 | £7,728 |
| Net Return | £-346 | £-336 | £494 | £765 | £905 | £1,481 |
| Return From Rental Income (%) | -12% | -13% | -13% | -13% | -12% | -62% |
| Total Net Return (%) | -3% | -3% | 5% | 8% | 9% | 15% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change