Flat L8 1 bed 1 bath

Upper Hill Street, Liverpool L8

North West, England · L8

Initial Investment

First Year

£12,970First Year

Profit From Rental Income

After 5 Years

£-4,659

↘ -36%After 5 Years

Change In Property Value

After 5 Years

£10,278

↗ 26%After 5 Years

Return On Investment

43%

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	£2,916	£2,960	£3,034	£3,110	£3,203	£15,222
Total Expenses	£3,875	£3,925	£3,975	£4,027	£4,079	£19,881
Profit Before Tax	£-959	£-965	£-942	£-917	£-876	£-4,659
Profit After Tax	£-959	£-965	£-942	£-917	£-876	£-4,659
Change In Property Value	£1,197	£1,233	£2,328	£2,679	£2,840	£10,278
Net Return	£238	£268	£1,387	£1,762	£1,964	£5,619
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-36%
Total Net Return (%)	2%	2%	11%	14%	15%	43%

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