Flat
L22
1 bed
1 bath
Sky Gardens, Liverpool L22
Initial Investment
£53,776First YearProfit From Rental Income
£-28,138
↘ -52%After 5 Years
Change In Property Value
£30,339
↗ 28%After 5 Years
Return On Investment
4%
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 | £5,538 | £5,588 | £5,629 | £5,670 | £5,713 | £28,138 |
| Profit Before Tax | £-5,538 | £-5,588 | £-5,629 | £-5,670 | £-5,713 | £-28,138 |
| Profit After Tax | £-5,538 | £-5,588 | £-5,629 | £-5,670 | £-5,713 | £-28,138 |
| Change In Property Value | £3,299 | £5,662 | £7,135 | £7,563 | £6,680 | £30,339 |
| Net Return | £-2,239 | £75 | £1,506 | £1,892 | £967 | £2,201 |
| Return From Rental Income (%) | -10% | -10% | -10% | -11% | -11% | -52% |
| Total Net Return (%) | -4% | 0% | 3% | 4% | 2% | 4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change