Flat
L22
1 bed
1 bath
Sky Gardens, Liverpool L22
Initial Investment
£44,200First YearProfit From Rental Income
£-24,928
↘ -56%After 5 Years
Change In Property Value
£24,834
↗ 28%After 5 Years
Return On Investment
0%
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 | £4,896 | £4,946 | £4,987 | £5,029 | £5,071 | £24,928 |
| Profit Before Tax | £-4,896 | £-4,946 | £-4,987 | £-5,029 | £-5,071 | £-24,928 |
| Profit After Tax | £-4,896 | £-4,946 | £-4,987 | £-5,029 | £-5,071 | £-24,928 |
| Change In Property Value | £2,700 | £4,635 | £5,840 | £6,191 | £5,468 | £24,834 |
| Net Return | £-2,196 | £-311 | £853 | £1,162 | £397 | £-94 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -56% |
| Total Net Return (%) | -5% | -1% | 2% | 3% | 1% | 0% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change