Flat
L3
0 beds
1 bath
Fox Street, Fox Street Village, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£10,000First YearProfit From Rental Income
£-6,430
↘ -64%After 5 Years
Change In Property Value
£8,277
↗ 28%After 5 Years
Return On Investment
18%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,896 | £1,924 | £1,953 | £2,002 | £2,052 | £9,828 |
| Total Expenses | £3,155 | £3,208 | £3,252 | £3,298 | £3,346 | £16,258 |
| Profit Before Tax | £-1,259 | £-1,283 | £-1,298 | £-1,296 | £-1,294 | £-6,430 |
| Profit After Tax | £-1,259 | £-1,283 | £-1,298 | £-1,296 | £-1,294 | £-6,430 |
| Change In Property Value | £900 | £1,700 | £1,956 | £2,073 | £1,648 | £8,277 |
| Net Return | £-359 | £416 | £658 | £777 | £355 | £1,847 |
| Return From Rental Income (%) | -13% | -13% | -13% | -13% | -13% | -64% |
| Total Net Return (%) | -4% | 4% | 7% | 8% | 4% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change