Flat
L1
0 beds
0 baths
Fleet Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£12,400First YearProfit From Rental Income
£-3,798
↘ -31%After 5 Years
Change In Property Value
£10,484
↗ 28%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,736 | £2,777 | £2,819 | £2,889 | £2,961 | £14,182 |
| Total Expenses | £3,496 | £3,550 | £3,596 | £3,644 | £3,694 | £17,981 |
| Profit Before Tax | £-760 | £-773 | £-777 | £-755 | £-733 | £-3,798 |
| Profit After Tax | £-760 | £-773 | £-777 | £-755 | £-733 | £-3,798 |
| Change In Property Value | £1,140 | £2,153 | £2,478 | £2,626 | £2,088 | £10,484 |
| Net Return | £380 | £1,379 | £1,701 | £1,871 | £1,355 | £6,686 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | 3% | 11% | 14% | 15% | 11% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change