Flat L3 0 beds 0 baths

The Edge, 2 Seymour St, Liverpool L3

North West, England · L3

Initial Investment

First Year

£8,500First Year

Profit From Rental Income

After 5 Years

£-7,137

↘ -84%After 5 Years

Change In Property Value

After 5 Years

£6,898

↗ 28%After 5 Years

Return On Investment

-3%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£1,572	£1,596	£1,620	£1,660	£1,702	£8,149
Total Expenses	£2,962	£3,014	£3,057	£3,103	£3,150	£15,286
Profit Before Tax	£-1,390	£-1,418	£-1,438	£-1,443	£-1,449	£-7,137
Profit After Tax	£-1,390	£-1,418	£-1,438	£-1,443	£-1,449	£-7,137
Change In Property Value	£750	£1,416	£1,630	£1,728	£1,374	£6,898
Net Return	£-640	£-2	£192	£285	£-75	£-240
Return From Rental Income (%)	-16%	-17%	-17%	-17%	-17%	-84%
Total Net Return (%)	-8%	0%	2%	3%	-1%	-3%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change