Flat
L5
0 beds
1 bath
Great Homer Street, Liverpool L5
North West, England · L5
View property listing
Initial Investment
£16,000First YearProfit From Rental Income
£-747
↘ -5%After 5 Years
Change In Property Value
£13,795
↗ 28%After 5 Years
Return On Investment
82%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,804 | £3,861 | £3,919 | £4,017 | £4,117 | £19,718 |
| Total Expenses | £3,989 | £4,045 | £4,092 | £4,143 | £4,196 | £20,465 |
| Profit Before Tax | £-185 | £-184 | £-173 | £-126 | £-79 | £-747 |
| Profit After Tax | £-185 | £-184 | £-173 | £-126 | £-79 | £-747 |
| Change In Property Value | £1,500 | £2,833 | £3,260 | £3,456 | £2,747 | £13,795 |
| Net Return | £1,315 | £2,649 | £3,087 | £3,329 | £2,669 | £13,049 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | 8% | 17% | 19% | 21% | 17% | 82% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change