Flat
L3
1 bed
1 bath
Falkland Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£14,500First YearProfit From Rental Income
£-4,477
↘ -31%After 5 Years
Change In Property Value
£12,416
↗ 28%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,832 | £2,874 | £2,918 | £2,991 | £3,065 | £14,680 |
| Total Expenses | £3,731 | £3,785 | £3,831 | £3,880 | £3,930 | £19,157 |
| Profit Before Tax | £-899 | £-911 | £-913 | £-889 | £-865 | £-4,477 |
| Profit After Tax | £-899 | £-911 | £-913 | £-889 | £-865 | £-4,477 |
| Change In Property Value | £1,350 | £2,549 | £2,934 | £3,110 | £2,472 | £12,416 |
| Net Return | £451 | £1,638 | £2,021 | £2,221 | £1,608 | £7,939 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | 3% | 11% | 14% | 15% | 11% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change