Flat
L5
1 bed
1 bath
Great Homer Street, Liverpool L5
North West, England · L5
View property listing
Initial Investment
£7,000First YearProfit From Rental Income
£-6,557
↘ -94%After 5 Years
Change In Property Value
£5,518
↗ 28%After 5 Years
Return On Investment
-15%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,524 | £1,547 | £1,570 | £1,609 | £1,650 | £7,900 |
| Total Expenses | £2,796 | £2,848 | £2,892 | £2,937 | £2,984 | £14,457 |
| Profit Before Tax | £-1,272 | £-1,301 | £-1,321 | £-1,328 | £-1,334 | £-6,557 |
| Profit After Tax | £-1,272 | £-1,301 | £-1,321 | £-1,328 | £-1,334 | £-6,557 |
| Change In Property Value | £600 | £1,133 | £1,304 | £1,382 | £1,099 | £5,518 |
| Net Return | £-672 | £-168 | £-17 | £54 | £-236 | £-1,039 |
| Return From Rental Income (%) | -18% | -19% | -19% | -19% | -19% | -94% |
| Total Net Return (%) | -10% | -2% | 0% | 1% | -3% | -15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change