Flat
L3
0 beds
1 bath
Kempston Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£27,985First YearProfit From Rental Income
£-1,677
↘ -6%After 5 Years
Change In Property Value
£23,170
↗ 26%After 5 Years
Return On Investment
77%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,664 | £5,749 | £5,893 | £6,040 | £6,221 | £29,567 |
| Total Expenses | £6,135 | £6,190 | £6,247 | £6,306 | £6,366 | £31,244 |
| Profit Before Tax | £-471 | £-441 | £-354 | £-266 | £-145 | £-1,677 |
| Profit After Tax | £-471 | £-441 | £-354 | £-266 | £-145 | £-1,677 |
| Change In Property Value | £2,699 | £2,779 | £5,249 | £6,041 | £6,403 | £23,170 |
| Net Return | £2,227 | £2,339 | £4,894 | £5,775 | £6,258 | £21,493 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 8% | 8% | 17% | 21% | 22% | 77% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change