Flat
L22
2 beds
2 baths
Sky Gardens, Liverpool L22
Initial Investment
£85,600First YearProfit From Rental Income
£-38,602
↘ -45%After 5 Years
Change In Property Value
£48,288
↗ 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 | £7,631 | £7,681 | £7,722 | £7,763 | £7,806 | £38,602 |
| Profit Before Tax | £-7,631 | £-7,681 | £-7,722 | £-7,763 | £-7,806 | £-38,602 |
| Profit After Tax | £-7,631 | £-7,681 | £-7,722 | £-7,763 | £-7,806 | £-38,602 |
| Change In Property Value | £5,250 | £9,013 | £11,356 | £12,037 | £10,633 | £48,288 |
| Net Return | £-2,381 | £1,332 | £3,634 | £4,274 | £2,827 | £9,686 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -45% |
| Total Net Return (%) | -3% | 2% | 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