Flat
L22
2 beds
2 baths
Sky Gardens, Liverpool L22
Initial Investment
£83,074First YearProfit From Rental Income
£-37,790
↘ -45%After 5 Years
Change In Property Value
£46,895
↗ 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 | £7,468 | £7,518 | £7,559 | £7,601 | £7,644 | £37,790 |
| Profit Before Tax | £-7,468 | £-7,518 | £-7,559 | £-7,601 | £-7,644 | £-37,790 |
| Profit After Tax | £-7,468 | £-7,518 | £-7,559 | £-7,601 | £-7,644 | £-37,790 |
| Change In Property Value | £5,099 | £8,752 | £11,028 | £11,690 | £10,326 | £46,895 |
| Net Return | £-2,370 | £1,234 | £3,469 | £4,089 | £2,682 | £9,105 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -45% |
| Total Net Return (%) | -3% | 1% | 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