Flat
L3
1 bed
1 bath
Lower Gill Street, Liverpool, Merseyside L3
North West, England · L3
View property listing
Initial Investment
£16,000First YearProfit From Rental Income
£-5,535
↘ -35%After 5 Years
Change In Property Value
£12,879
↗ 26%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,156 | £3,203 | £3,283 | £3,366 | £3,466 | £16,475 |
| Total Expenses | £4,299 | £4,350 | £4,401 | £4,453 | £4,506 | £22,009 |
| Profit Before Tax | £-1,143 | £-1,147 | £-1,118 | £-1,088 | £-1,039 | £-5,535 |
| Profit After Tax | £-1,143 | £-1,147 | £-1,118 | £-1,088 | £-1,039 | £-5,535 |
| Change In Property Value | £1,500 | £1,545 | £2,917 | £3,358 | £3,559 | £12,879 |
| Net Return | £357 | £398 | £1,800 | £2,270 | £2,520 | £7,345 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -6% | -35% |
| Total Net Return (%) | 2% | 2% | 11% | 14% | 16% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change