Flat
L8
0 beds
1 bath
Upper Parliament Street, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£16,000First YearProfit From Rental Income
£-1,474
↘ -9%After 5 Years
Change In Property Value
£13,795
↗ 28%After 5 Years
Return On Investment
77%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,648 | £3,703 | £3,758 | £3,852 | £3,949 | £18,910 |
| Total Expenses | £3,974 | £4,029 | £4,076 | £4,127 | £4,179 | £20,384 |
| Profit Before Tax | £-326 | £-326 | £-317 | £-275 | £-231 | £-1,474 |
| Profit After Tax | £-326 | £-326 | £-317 | £-275 | £-231 | £-1,474 |
| Change In Property Value | £1,500 | £2,833 | £3,260 | £3,456 | £2,747 | £13,795 |
| Net Return | £1,174 | £2,506 | £2,943 | £3,181 | £2,517 | £12,321 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | 7% | 16% | 18% | 20% | 16% | 77% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change