Flat
L3
0 beds
1 bath
Lower Gill Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£24,700First YearProfit From Rental Income
£38
↗ 0%After 5 Years
Change In Property Value
£21,796
↗ 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 | £4,980 | £5,055 | £5,131 | £5,259 | £5,390 | £25,814 |
| Total Expenses | £5,040 | £5,097 | £5,146 | £5,201 | £5,256 | £25,740 |
| Profit Before Tax | £-60 | £-43 | £-15 | £58 | £134 | £74 |
| Profit After Tax | £-60 | £-43 | £-15 | £47 | £108 | £38 |
| Change In Property Value | £2,370 | £4,475 | £5,151 | £5,460 | £4,341 | £21,796 |
| Net Return | £2,310 | £4,433 | £5,135 | £5,507 | £4,449 | £21,834 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| 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