Flat L3 0 beds 1 bath

Devon Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£7,000First Year

Profit From Rental Income

After 5 Years

£-7,789

↘ -111%After 5 Years

Change In Property Value

After 5 Years

£5,518

↗ 28%After 5 Years

Return On Investment

-32%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£1,260	£1,279	£1,298	£1,331	£1,364	£6,531
Total Expenses	£2,770	£2,821	£2,864	£2,909	£2,955	£14,320
Profit Before Tax	£-1,510	£-1,542	£-1,566	£-1,579	£-1,592	£-7,789
Profit After Tax	£-1,510	£-1,542	£-1,566	£-1,579	£-1,592	£-7,789
Change In Property Value	£600	£1,133	£1,304	£1,382	£1,099	£5,518
Net Return	£-910	£-409	£-262	£-197	£-493	£-2,271
Return From Rental Income (%)	-22%	-22%	-22%	-23%	-23%	-111%
Total Net Return (%)	-13%	-6%	-4%	-3%	-7%	-32%

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