Flat
L3
1 bed
1 bath
Brownlow Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£24,250First YearProfit From Rental Income
£-2,872
↘ -12%After 5 Years
Change In Property Value
£19,963
↗ 26%After 5 Years
Return On Investment
70%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,884 | £4,957 | £5,081 | £5,208 | £5,364 | £25,495 |
| Total Expenses | £5,563 | £5,617 | £5,672 | £5,728 | £5,787 | £28,367 |
| Profit Before Tax | £-679 | £-659 | £-591 | £-520 | £-422 | £-2,872 |
| Profit After Tax | £-679 | £-659 | £-591 | £-520 | £-422 | £-2,872 |
| Change In Property Value | £2,325 | £2,395 | £4,522 | £5,205 | £5,517 | £19,963 |
| Net Return | £1,646 | £1,735 | £3,931 | £4,684 | £5,095 | £17,091 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | 7% | 7% | 16% | 19% | 21% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change