Flat
L3
2 beds
1 bath
London Road, Liverpool, Merseyside L3
North West, England · L3
View property listing
Initial Investment
£22,000First YearProfit From Rental Income
£-1,109
↘ -5%After 5 Years
Change In Property Value
£19,313
↗ 28%After 5 Years
Return On Investment
83%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,416 | £4,482 | £4,549 | £4,663 | £4,780 | £22,891 |
| Total Expenses | £4,694 | £4,750 | £4,798 | £4,851 | £4,906 | £24,000 |
| Profit Before Tax | £-278 | £-268 | £-249 | £-188 | £-126 | £-1,109 |
| Profit After Tax | £-278 | £-268 | £-249 | £-188 | £-126 | £-1,109 |
| Change In Property Value | £2,100 | £3,966 | £4,564 | £4,838 | £3,846 | £19,313 |
| Net Return | £1,822 | £3,697 | £4,315 | £4,650 | £3,720 | £18,204 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | 8% | 17% | 20% | 21% | 17% | 83% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change