Flat
L3
0 beds
1 bath
Plato House, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£12,250First YearProfit From Rental Income
£-6,776
↘ -55%After 5 Years
Change In Property Value
£9,660
↗ 26%After 5 Years
Return On Investment
24%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,364 | £2,399 | £2,459 | £2,521 | £2,597 | £12,340 |
| Total Expenses | £3,724 | £3,774 | £3,823 | £3,873 | £3,923 | £19,116 |
| Profit Before Tax | £-1,360 | £-1,374 | £-1,363 | £-1,352 | £-1,326 | £-6,776 |
| Profit After Tax | £-1,360 | £-1,374 | £-1,363 | £-1,352 | £-1,326 | £-6,776 |
| Change In Property Value | £1,125 | £1,159 | £2,188 | £2,518 | £2,669 | £9,660 |
| Net Return | £-235 | £-216 | £825 | £1,167 | £1,343 | £2,884 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -55% |
| Total Net Return (%) | -2% | -2% | 7% | 10% | 11% | 24% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change