Flat
L22
1 bed
1 bath
Sky Gardens, Liverpool L22
Initial Investment
£48,976First YearProfit From Rental Income
£-26,529
↘ -54%After 5 Years
Change In Property Value
£27,579
↗ 28%After 5 Years
Return On Investment
2%
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 | £5,216 | £5,266 | £5,307 | £5,349 | £5,391 | £26,529 |
| Profit Before Tax | £-5,216 | £-5,266 | £-5,307 | £-5,349 | £-5,391 | £-26,529 |
| Profit After Tax | £-5,216 | £-5,266 | £-5,307 | £-5,349 | £-5,391 | £-26,529 |
| Change In Property Value | £2,999 | £5,147 | £6,486 | £6,875 | £6,073 | £27,579 |
| Net Return | £-2,217 | £-118 | £1,179 | £1,526 | £681 | £1,051 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -54% |
| Total Net Return (%) | -5% | 0% | 2% | 3% | 1% | 2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change