Flat
L3
1 bed
1 bath
William Jessop Way, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£-1,157
↘ -4%After 5 Years
Change In Property Value
£24,471
↗ 26%After 5 Years
Return On Investment
79%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,988 | £6,078 | £6,230 | £6,386 | £6,577 | £31,258 |
| Total Expenses | £6,368 | £6,423 | £6,481 | £6,541 | £6,602 | £32,415 |
| Profit Before Tax | £-380 | £-345 | £-251 | £-155 | £-25 | £-1,157 |
| Profit After Tax | £-380 | £-345 | £-251 | £-155 | £-25 | £-1,157 |
| Change In Property Value | £2,850 | £2,936 | £5,543 | £6,380 | £6,763 | £24,471 |
| Net Return | £2,470 | £2,590 | £5,292 | £6,225 | £6,737 | £23,314 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 8% | 9% | 18% | 21% | 23% | 79% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change