Flat
L3
1 bed
1 bath
Kempston Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£27,175First YearProfit From Rental Income
£-1,931
↘ -7%After 5 Years
Change In Property Value
£22,475
↗ 26%After 5 Years
Return On Investment
76%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,496 | £5,578 | £5,718 | £5,861 | £6,037 | £28,690 |
| Total Expenses | £6,011 | £6,065 | £6,122 | £6,181 | £6,241 | £30,620 |
| Profit Before Tax | £-515 | £-487 | £-404 | £-320 | £-204 | £-1,931 |
| Profit After Tax | £-515 | £-487 | £-404 | £-320 | £-204 | £-1,931 |
| Change In Property Value | £2,618 | £2,696 | £5,091 | £5,859 | £6,211 | £22,475 |
| Net Return | £2,102 | £2,209 | £4,687 | £5,540 | £6,007 | £20,544 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 8% | 8% | 17% | 20% | 22% | 76% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change