Flat
L22
2 beds
2 baths
Sky Gardens, Liverpool L22
Initial Investment
£88,074First YearProfit From Rental Income
£-39,399
↘ -45%After 5 Years
Change In Property Value
£49,654
↗ 28%After 5 Years
Return On Investment
12%
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 | £7,790 | £7,840 | £7,881 | £7,923 | £7,965 | £39,399 |
| Profit Before Tax | £-7,790 | £-7,840 | £-7,881 | £-7,923 | £-7,965 | £-39,399 |
| Profit After Tax | £-7,790 | £-7,840 | £-7,881 | £-7,923 | £-7,965 | £-39,399 |
| Change In Property Value | £5,399 | £9,267 | £11,677 | £12,378 | £10,934 | £49,654 |
| Net Return | £-2,391 | £1,428 | £3,796 | £4,455 | £2,968 | £10,255 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -45% |
| Total Net Return (%) | -3% | 2% | 4% | 5% | 3% | 12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change