Flat L1 0 beds 1 bath

Stanley Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£22,000First Year

Profit From Rental Income

After 5 Years

£282

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£18,031

↗ 26%After 5 Years

Return On Investment

83%

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	£5,256	£5,335	£5,468	£5,605	£5,773	£27,437
Total Expenses	£5,303	£5,357	£5,413	£5,471	£5,530	£27,073
Profit Before Tax	£-47	£-22	£55	£134	£243	£364
Profit After Tax	£-47	£-22	£45	£109	£197	£282
Change In Property Value	£2,100	£2,163	£4,084	£4,701	£4,983	£18,031
Net Return	£2,053	£2,141	£4,129	£4,810	£5,180	£18,313
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	9%	10%	19%	22%	24%	83%

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