Flat
L5
1 bed
1 bath
Prince Edwin Street, Liverpool L5
North West, England · L5
View property listing
Initial Investment
£5,200First YearProfit From Rental Income
£-7,719
↘ -148%After 5 Years
Change In Property Value
£3,863
↗ 28%After 5 Years
Return On Investment
-74%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,068 | £1,084 | £1,100 | £1,128 | £1,156 | £5,536 |
| Total Expenses | £2,557 | £2,609 | £2,651 | £2,696 | £2,742 | £13,255 |
| Profit Before Tax | £-1,489 | £-1,525 | £-1,551 | £-1,568 | £-1,586 | £-7,719 |
| Profit After Tax | £-1,489 | £-1,525 | £-1,551 | £-1,568 | £-1,586 | £-7,719 |
| Change In Property Value | £420 | £793 | £913 | £968 | £769 | £3,863 |
| Net Return | £-1,069 | £-732 | £-638 | £-601 | £-816 | £-3,856 |
| Return From Rental Income (%) | -29% | -29% | -30% | -30% | -30% | -148% |
| Total Net Return (%) | -21% | -14% | -12% | -12% | -16% | -74% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change