Flat
L3
0 beds
1 bath
Plato House, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£13,000First YearProfit From Rental Income
£-5,128
↘ -39%After 5 Years
Change In Property Value
£11,036
↗ 28%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,520 | £2,558 | £2,596 | £2,661 | £2,728 | £13,063 |
| Total Expenses | £3,539 | £3,593 | £3,638 | £3,686 | £3,735 | £18,191 |
| Profit Before Tax | £-1,019 | £-1,035 | £-1,041 | £-1,025 | £-1,008 | £-5,128 |
| Profit After Tax | £-1,019 | £-1,035 | £-1,041 | £-1,025 | £-1,008 | £-5,128 |
| Change In Property Value | £1,200 | £2,266 | £2,608 | £2,764 | £2,198 | £11,036 |
| Net Return | £181 | £1,231 | £1,567 | £1,740 | £1,190 | £5,908 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | 1% | 9% | 12% | 13% | 9% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change