Flat
L3
0 beds
1 bath
One Islington Plaza, 1 Devon Street L3
North West, England · L3
View property listing
Initial Investment
£16,000First YearProfit From Rental Income
£-3,770
↘ -24%After 5 Years
Change In Property Value
£13,795
↗ 28%After 5 Years
Return On Investment
63%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,156 | £3,203 | £3,251 | £3,333 | £3,416 | £16,359 |
| Total Expenses | £3,924 | £3,979 | £4,025 | £4,075 | £4,126 | £20,129 |
| Profit Before Tax | £-768 | £-776 | £-773 | £-742 | £-710 | £-3,770 |
| Profit After Tax | £-768 | £-776 | £-773 | £-742 | £-710 | £-3,770 |
| Change In Property Value | £1,500 | £2,833 | £3,260 | £3,456 | £2,747 | £13,795 |
| Net Return | £732 | £2,057 | £2,486 | £2,713 | £2,037 | £10,026 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -24% |
| Total Net Return (%) | 5% | 13% | 16% | 17% | 13% | 63% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change