Flat
L22
2 beds
2 baths
Sky Gardens, Liverpool L22
Initial Investment
£73,074First YearProfit From Rental Income
£-34,573
↘ -47%After 5 Years
Change In Property Value
£41,376
↗ 28%After 5 Years
Return On Investment
9%
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 | £6,825 | £6,875 | £6,916 | £6,957 | £7,000 | £34,573 |
| Profit Before Tax | £-6,825 | £-6,875 | £-6,916 | £-6,957 | £-7,000 | £-34,573 |
| Profit After Tax | £-6,825 | £-6,875 | £-6,916 | £-6,957 | £-7,000 | £-34,573 |
| Change In Property Value | £4,499 | £7,722 | £9,730 | £10,314 | £9,111 | £41,376 |
| Net Return | £-2,326 | £848 | £2,815 | £3,357 | £2,111 | £6,803 |
| Return From Rental Income (%) | -9% | -9% | -9% | -10% | -10% | -47% |
| Total Net Return (%) | -3% | 1% | 4% | 5% | 3% | 9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change