Flat
L3
1 bed
2 baths
London Road, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£6,880First YearProfit From Rental Income
£-7,836
↘ -114%After 5 Years
Change In Property Value
£5,408
↗ 28%After 5 Years
Return On Investment
-35%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,236 | £1,255 | £1,273 | £1,305 | £1,338 | £6,407 |
| Total Expenses | £2,754 | £2,806 | £2,849 | £2,894 | £2,940 | £14,243 |
| Profit Before Tax | £-1,518 | £-1,552 | £-1,576 | £-1,589 | £-1,602 | £-7,836 |
| Profit After Tax | £-1,518 | £-1,552 | £-1,576 | £-1,589 | £-1,602 | £-7,836 |
| Change In Property Value | £588 | £1,110 | £1,278 | £1,355 | £1,077 | £5,408 |
| Net Return | £-930 | £-441 | £-298 | £-234 | £-525 | £-2,429 |
| Return From Rental Income (%) | -22% | -23% | -23% | -23% | -23% | -114% |
| Total Net Return (%) | -14% | -6% | -4% | -3% | -8% | -35% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change