Flat
L3
1 bed
1 bath
Rumford Place, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£23,500First YearProfit From Rental Income
£-458
↘ -2%After 5 Years
Change In Property Value
£20,693
↗ 28%After 5 Years
Return On Investment
86%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,728 | £4,799 | £4,871 | £4,993 | £5,117 | £24,508 |
| Total Expenses | £4,886 | £4,943 | £4,991 | £5,045 | £5,100 | £24,966 |
| Profit Before Tax | £-158 | £-144 | £-120 | £-53 | £17 | £-458 |
| Profit After Tax | £-158 | £-144 | £-120 | £-53 | £17 | £-458 |
| Change In Property Value | £2,250 | £4,249 | £4,890 | £5,183 | £4,121 | £20,693 |
| Net Return | £2,092 | £4,105 | £4,770 | £5,131 | £4,138 | £20,235 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -2% |
| Total Net Return (%) | 9% | 17% | 20% | 22% | 18% | 86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change