Flat L1 0 beds 1 bath

X1 Liverpool One, David Lewis Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£13,000First Year

Profit From Rental Income

After 5 Years

£-4,284

↘ -33%After 5 Years

Change In Property Value

After 5 Years

£10,304

↗ 26%After 5 Years

Return On Investment

46%

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	£3,000	£3,045	£3,121	£3,199	£3,295	£15,660
Total Expenses	£3,887	£3,938	£3,988	£4,040	£4,092	£19,944
Profit Before Tax	£-887	£-893	£-867	£-841	£-797	£-4,284
Profit After Tax	£-887	£-893	£-867	£-841	£-797	£-4,284
Change In Property Value	£1,200	£1,236	£2,334	£2,686	£2,847	£10,304
Net Return	£313	£343	£1,467	£1,846	£2,051	£6,020
Return From Rental Income (%)	-7%	-7%	-7%	-6%	-6%	-33%
Total Net Return (%)	2%	3%	11%	14%	16%	46%

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