Flat
L8
1 bed
1 bath
5 High Park Street, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£13,000First YearProfit From Rental Income
£-3,281
↘ -25%After 5 Years
Change In Property Value
£11,036
↗ 28%After 5 Years
Return On Investment
60%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,916 | £2,960 | £3,004 | £3,079 | £3,156 | £15,115 |
| Total Expenses | £3,579 | £3,633 | £3,678 | £3,728 | £3,778 | £18,396 |
| Profit Before Tax | £-663 | £-673 | £-674 | £-649 | £-622 | £-3,281 |
| Profit After Tax | £-663 | £-673 | £-674 | £-649 | £-622 | £-3,281 |
| Change In Property Value | £1,200 | £2,266 | £2,608 | £2,764 | £2,198 | £11,036 |
| Net Return | £537 | £1,593 | £1,934 | £2,116 | £1,576 | £7,756 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | 4% | 12% | 15% | 16% | 12% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change