Flat
L2
1 bed
0 baths
Apartment 10, 17 North John Street, Liverpool, Merseyside L2
North West, England · L2
View property listing
Initial Investment
£17,500First YearProfit From Rental Income
£-1,103
↘ -6%After 5 Years
Change In Property Value
£15,175
↗ 28%After 5 Years
Return On Investment
80%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,900 | £3,958 | £4,018 | £4,118 | £4,221 | £20,216 |
| Total Expenses | £4,160 | £4,215 | £4,262 | £4,314 | £4,367 | £21,319 |
| Profit Before Tax | £-260 | £-257 | £-245 | £-196 | £-146 | £-1,103 |
| Profit After Tax | £-260 | £-257 | £-245 | £-196 | £-146 | £-1,103 |
| Change In Property Value | £1,650 | £3,116 | £3,586 | £3,801 | £3,022 | £15,175 |
| Net Return | £1,390 | £2,859 | £3,341 | £3,605 | £2,876 | £14,072 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 8% | 16% | 19% | 21% | 16% | 80% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change