Flat
L3
1 bed
1 bath
Brownlow Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£24,250First YearProfit From Rental Income
£-152
↘ -1%After 5 Years
Change In Property Value
£21,382
↗ 28%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,884 | £4,957 | £5,032 | £5,157 | £5,286 | £25,317 |
| Total Expenses | £4,982 | £5,039 | £5,088 | £5,142 | £5,198 | £25,449 |
| Profit Before Tax | £-98 | £-82 | £-56 | £15 | £89 | £-132 |
| Profit After Tax | £-98 | £-82 | £-56 | £12 | £72 | £-152 |
| Change In Property Value | £2,325 | £4,390 | £5,053 | £5,356 | £4,258 | £21,382 |
| Net Return | £2,227 | £4,308 | £4,997 | £5,368 | £4,330 | £21,231 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 9% | 18% | 21% | 22% | 18% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change