Flat
L22
2 beds
2 baths
Sky Gardens, Liverpool L22
Initial Investment
£85,574First YearProfit From Rental Income
£-38,594
↘ -45%After 5 Years
Change In Property Value
£48,274
↗ 28%After 5 Years
Return On Investment
11%
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 | £7,629 | £7,679 | £7,720 | £7,762 | £7,804 | £38,594 |
| Profit Before Tax | £-7,629 | £-7,679 | £-7,720 | £-7,762 | £-7,804 | £-38,594 |
| Profit After Tax | £-7,629 | £-7,679 | £-7,720 | £-7,762 | £-7,804 | £-38,594 |
| Change In Property Value | £5,249 | £9,010 | £11,353 | £12,034 | £10,630 | £48,274 |
| Net Return | £-2,381 | £1,331 | £3,632 | £4,272 | £2,825 | £9,680 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -45% |
| Total Net Return (%) | -3% | 2% | 4% | 5% | 3% | 11% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change