Flat
L3
0 beds
1 bath
Plato House, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£12,250First YearProfit From Rental Income
£-5,454
↘ -45%After 5 Years
Change In Property Value
£10,346
↗ 28%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,364 | £2,399 | £2,435 | £2,496 | £2,559 | £12,254 |
| Total Expenses | £3,443 | £3,497 | £3,541 | £3,589 | £3,638 | £17,708 |
| Profit Before Tax | £-1,079 | £-1,097 | £-1,106 | £-1,093 | £-1,079 | £-5,454 |
| Profit After Tax | £-1,079 | £-1,097 | £-1,106 | £-1,093 | £-1,079 | £-5,454 |
| Change In Property Value | £1,125 | £2,124 | £2,445 | £2,592 | £2,060 | £10,346 |
| Net Return | £46 | £1,027 | £1,339 | £1,499 | £981 | £4,893 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -45% |
| Total Net Return (%) | 0% | 8% | 11% | 12% | 8% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change