Flat L1 1 bed 1 bath

St. James Street, Liverpool, Merseyside L1

North West, England · L1

Initial Investment

First Year

£17,500First Year

Profit From Rental Income

After 5 Years

£-1,960

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£14,167

↗ 26%After 5 Years

Return On Investment

70%

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	£4,128	£4,190	£4,295	£4,402	£4,534	£21,549
Total Expenses	£4,595	£4,647	£4,701	£4,755	£4,811	£23,509
Profit Before Tax	£-467	£-457	£-406	£-353	£-277	£-1,960
Profit After Tax	£-467	£-457	£-406	£-353	£-277	£-1,960
Change In Property Value	£1,650	£1,700	£3,209	£3,694	£3,915	£14,167
Net Return	£1,183	£1,242	£2,803	£3,340	£3,638	£12,207
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-11%
Total Net Return (%)	7%	7%	16%	19%	21%	70%

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