Flat
L8
1 bed
1 bath
Upper Parliament Street, Toxteth, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£17,500First YearProfit From Rental Income
£-543
↘ -3%After 5 Years
Change In Property Value
£15,175
↗ 28%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,020 | £4,080 | £4,142 | £4,245 | £4,351 | £20,838 |
| Total Expenses | £4,172 | £4,228 | £4,275 | £4,327 | £4,380 | £21,381 |
| Profit Before Tax | £-152 | £-147 | £-133 | £-82 | £-29 | £-543 |
| Profit After Tax | £-152 | £-147 | £-133 | £-82 | £-29 | £-543 |
| Change In Property Value | £1,650 | £3,116 | £3,586 | £3,801 | £3,022 | £15,175 |
| Net Return | £1,498 | £2,968 | £3,453 | £3,719 | £2,993 | £14,631 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 9% | 17% | 20% | 21% | 17% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change