Flat
L22
1 bed
1 bath
Sky Gardens, Liverpool L22
Initial Investment
£68,176First YearProfit From Rental Income
£-32,964
↘ -48%After 5 Years
Change In Property Value
£38,617
↗ 28%After 5 Years
Return On Investment
8%
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 | £6,503 | £6,553 | £6,594 | £6,636 | £6,678 | £32,964 |
| Profit Before Tax | £-6,503 | £-6,553 | £-6,594 | £-6,636 | £-6,678 | £-32,964 |
| Profit After Tax | £-6,503 | £-6,553 | £-6,594 | £-6,636 | £-6,678 | £-32,964 |
| Change In Property Value | £4,199 | £7,207 | £9,081 | £9,626 | £8,503 | £38,617 |
| Net Return | £-2,304 | £655 | £2,487 | £2,991 | £1,825 | £5,653 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -48% |
| Total Net Return (%) | -3% | 1% | 4% | 4% | 3% | 8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change