Flat
L3
0 beds
1 bath
One Islington Plaza, 1 Devon Street L3
North West, England · L3
View property listing
Initial Investment
£14,500First YearProfit From Rental Income
£-6,065
↘ -42%After 5 Years
Change In Property Value
£11,591
↗ 26%After 5 Years
Return On Investment
38%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,832 | £2,874 | £2,946 | £3,020 | £3,111 | £14,783 |
| Total Expenses | £4,069 | £4,119 | £4,169 | £4,220 | £4,272 | £20,848 |
| Profit Before Tax | £-1,237 | £-1,244 | £-1,223 | £-1,200 | £-1,161 | £-6,065 |
| Profit After Tax | £-1,237 | £-1,244 | £-1,223 | £-1,200 | £-1,161 | £-6,065 |
| Change In Property Value | £1,350 | £1,391 | £2,626 | £3,022 | £3,203 | £11,591 |
| Net Return | £113 | £146 | £1,403 | £1,822 | £2,042 | £5,526 |
| Return From Rental Income (%) | -9% | -9% | -8% | -8% | -8% | -42% |
| Total Net Return (%) | 1% | 1% | 10% | 13% | 14% | 38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change