Flat L1 1 bed 1 bath

Norfolk Street, Liverpool, Merseyside L1

North West, England · L1

Initial Investment

First Year

£19,750First Year

Profit From Rental Income

After 5 Years

£-798

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£16,099

↗ 26%After 5 Years

Return On Investment

77%

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	£4,692	£4,762	£4,881	£5,003	£5,154	£24,493
Total Expenses	£4,949	£5,002	£5,057	£5,113	£5,171	£25,291
Profit Before Tax	£-257	£-240	£-175	£-109	£-17	£-798
Profit After Tax	£-257	£-240	£-175	£-109	£-17	£-798
Change In Property Value	£1,875	£1,931	£3,647	£4,197	£4,449	£16,099
Net Return	£1,618	£1,692	£3,471	£4,088	£4,432	£15,301
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	8%	9%	18%	21%	22%	77%

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