Flat
L22
1 bed
1 bath
Sky Gardens, Liverpool L22
Initial Investment
£39,376First YearProfit From Rental Income
£-23,311
↘ -59%After 5 Years
Change In Property Value
£22,061
↗ 28%After 5 Years
Return On Investment
-3%
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 | £4,572 | £4,622 | £4,663 | £4,705 | £4,748 | £23,311 |
| Profit Before Tax | £-4,572 | £-4,622 | £-4,663 | £-4,705 | £-4,748 | £-23,311 |
| Profit After Tax | £-4,572 | £-4,622 | £-4,663 | £-4,705 | £-4,748 | £-23,311 |
| Change In Property Value | £2,399 | £4,117 | £5,188 | £5,499 | £4,858 | £22,061 |
| Net Return | £-2,174 | £-505 | £525 | £794 | £110 | £-1,250 |
| Return From Rental Income (%) | -12% | -12% | -12% | -12% | -12% | -59% |
| Total Net Return (%) | -6% | -1% | 1% | 2% | 0% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change