Flat
L2
0 beds
1 bath
Cheapside, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£11,500First YearProfit From Rental Income
£-4,492
↘ -39%After 5 Years
Change In Property Value
£9,657
↗ 28%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,484 | £2,521 | £2,559 | £2,623 | £2,689 | £12,876 |
| Total Expenses | £3,375 | £3,428 | £3,473 | £3,521 | £3,570 | £17,368 |
| Profit Before Tax | £-891 | £-907 | £-914 | £-898 | £-882 | £-4,492 |
| Profit After Tax | £-891 | £-907 | £-914 | £-898 | £-882 | £-4,492 |
| Change In Property Value | £1,050 | £1,983 | £2,282 | £2,419 | £1,923 | £9,657 |
| Net Return | £159 | £1,076 | £1,368 | £1,521 | £1,041 | £5,165 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | 1% | 9% | 12% | 13% | 9% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change