Flat
L22
1 bed
1 bath
Sky Gardens, Liverpool L22
Initial Investment
£58,576First YearProfit From Rental Income
£-29,746
↘ -51%After 5 Years
Change In Property Value
£33,098
↗ 28%After 5 Years
Return On Investment
6%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £5,859 | £5,909 | £5,950 | £5,992 | £6,035 | £29,746 |
| Profit Before Tax | £-5,859 | £-5,909 | £-5,950 | £-5,992 | £-6,035 | £-29,746 |
| Profit After Tax | £-5,859 | £-5,909 | £-5,950 | £-5,992 | £-6,035 | £-29,746 |
| Change In Property Value | £3,599 | £6,177 | £7,784 | £8,251 | £7,288 | £33,098 |
| Net Return | £-2,261 | £268 | £1,833 | £2,258 | £1,253 | £3,352 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -51% |
| Total Net Return (%) | -4% | 0% | 3% | 4% | 2% | 6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change