Flat
L3
1 bed
1 bath
Liverpool Investment Flat, Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£30,985First YearProfit From Rental Income
£-673
↘ -2%After 5 Years
Change In Property Value
£25,746
↗ 26%After 5 Years
Return On Investment
81%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,300 | £6,395 | £6,554 | £6,718 | £6,920 | £32,887 |
| Total Expenses | £6,596 | £6,651 | £6,710 | £6,770 | £6,833 | £33,560 |
| Profit Before Tax | £-296 | £-256 | £-156 | £-52 | £87 | £-673 |
| Profit After Tax | £-296 | £-256 | £-156 | £-52 | £87 | £-673 |
| Change In Property Value | £2,999 | £3,088 | £5,832 | £6,712 | £7,115 | £25,746 |
| Net Return | £2,703 | £2,832 | £5,676 | £6,660 | £7,202 | £25,073 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -2% |
| Total Net Return (%) | 9% | 9% | 18% | 21% | 23% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change