Flat
L1
0 beds
1 bath
X1 Liverpool One, David Lewis Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£13,000First YearProfit From Rental Income
£320
↗ 2%After 5 Years
Change In Property Value
£10,304
↗ 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 | £3,996 | £4,056 | £4,157 | £4,261 | £4,389 | £20,860 |
| Total Expenses | £3,987 | £4,039 | £4,092 | £4,146 | £4,201 | £20,464 |
| Profit Before Tax | £9 | £17 | £66 | £115 | £188 | £395 |
| Profit After Tax | £8 | £14 | £53 | £93 | £152 | £320 |
| Change In Property Value | £1,200 | £1,236 | £2,334 | £2,686 | £2,847 | £10,304 |
| Net Return | £1,208 | £1,250 | £2,387 | £2,780 | £2,999 | £10,624 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 9% | 10% | 18% | 21% | 23% | 82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change