Flat
L22
1 bed
1 bath
Sky Gardens, Liverpool L22
Initial Investment
£44,176First YearProfit From Rental Income
£-24,920
↘ -56%After 5 Years
Change In Property Value
£24,820
↗ 28%After 5 Years
Return On Investment
0%
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 | £4,894 | £4,944 | £4,985 | £5,027 | £5,070 | £24,920 |
| Profit Before Tax | £-4,894 | £-4,944 | £-4,985 | £-5,027 | £-5,070 | £-24,920 |
| Profit After Tax | £-4,894 | £-4,944 | £-4,985 | £-5,027 | £-5,070 | £-24,920 |
| Change In Property Value | £2,699 | £4,632 | £5,837 | £6,187 | £5,465 | £24,820 |
| Net Return | £-2,196 | £-312 | £852 | £1,160 | £396 | £-100 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -56% |
| Total Net Return (%) | -5% | -1% | 2% | 3% | 1% | 0% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change