Flat
L3
2 beds
1 bath
London Road, Liverpool, Merseyside L3
North West, England · L3
View property listing
Initial Investment
£20,500First YearProfit From Rental Income
£-4,113
↘ -20%After 5 Years
Change In Property Value
£16,743
↗ 26%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,092 | £4,153 | £4,257 | £4,364 | £4,495 | £21,361 |
| Total Expenses | £4,988 | £5,040 | £5,094 | £5,148 | £5,204 | £25,474 |
| Profit Before Tax | £-896 | £-887 | £-836 | £-784 | £-709 | £-4,113 |
| Profit After Tax | £-896 | £-887 | £-836 | £-784 | £-709 | £-4,113 |
| Change In Property Value | £1,950 | £2,009 | £3,793 | £4,365 | £4,627 | £16,743 |
| Net Return | £1,054 | £1,122 | £2,956 | £3,581 | £3,918 | £12,630 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -20% |
| Total Net Return (%) | 5% | 5% | 14% | 17% | 19% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change