Flat
L5
1 bed
1 bath
Great Homer Street, Vauxhall L5
North West, England · L5
View property listing
Initial Investment
£8,500First YearProfit From Rental Income
£-5,626
↘ -66%After 5 Years
Change In Property Value
£6,898
↗ 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 | £1,896 | £1,924 | £1,953 | £2,002 | £2,052 | £9,828 |
| Total Expenses | £2,994 | £3,047 | £3,091 | £3,137 | £3,185 | £15,454 |
| Profit Before Tax | £-1,098 | £-1,122 | £-1,137 | £-1,135 | £-1,133 | £-5,626 |
| Profit After Tax | £-1,098 | £-1,122 | £-1,137 | £-1,135 | £-1,133 | £-5,626 |
| Change In Property Value | £750 | £1,416 | £1,630 | £1,728 | £1,374 | £6,898 |
| Net Return | £-348 | £294 | £493 | £592 | £241 | £1,272 |
| Return From Rental Income (%) | -13% | -13% | -13% | -13% | -13% | -66% |
| Total Net Return (%) | -4% | 3% | 6% | 7% | 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