Flat L1 0 beds 1 bath

Wolstenholme Square, Liverpool L1

North West, England · L1

Initial Investment

First Year

£21,400First Year

Profit From Rental Income

After 5 Years

£-16

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£17,516

↗ 26%After 5 Years

Return On Investment

82%

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	£5,100	£5,176	£5,306	£5,439	£5,602	£26,623
Total Expenses	£5,208	£5,262	£5,317	£5,375	£5,434	£26,595
Profit Before Tax	£-108	£-85	£-12	£64	£168	£28
Profit After Tax	£-108	£-85	£-12	£52	£136	£-16
Change In Property Value	£2,040	£2,101	£3,968	£4,567	£4,841	£17,516
Net Return	£1,932	£2,016	£3,956	£4,618	£4,977	£17,500
Return From Rental Income (%)	-1%	0%	0%	0%	1%	0%
Total Net Return (%)	9%	9%	18%	22%	23%	82%

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