Flat
L22
2 beds
2 baths
Sky Gardens, Liverpool L22
Initial Investment
£93,423First YearProfit From Rental Income
£-41,008
↘ -44%After 5 Years
Change In Property Value
£52,413
↗ 28%After 5 Years
Return On Investment
12%
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 | £8,112 | £8,162 | £8,203 | £8,244 | £8,287 | £41,008 |
| Profit Before Tax | £-8,112 | £-8,162 | £-8,203 | £-8,244 | £-8,287 | £-41,008 |
| Profit After Tax | £-8,112 | £-8,162 | £-8,203 | £-8,244 | £-8,287 | £-41,008 |
| Change In Property Value | £5,699 | £9,782 | £12,326 | £13,065 | £11,541 | £52,413 |
| Net Return | £-2,413 | £1,621 | £4,123 | £4,821 | £3,254 | £11,406 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -44% |
| Total Net Return (%) | -3% | 2% | 4% | 5% | 3% | 12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change