Flat
L3
1 bed
1 bath
Great Newton Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£24,985First YearProfit From Rental Income
£-2,625
↘ -11%After 5 Years
Change In Property Value
£20,594
↗ 26%After 5 Years
Return On Investment
72%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,040 | £5,116 | £5,243 | £5,375 | £5,536 | £26,309 |
| Total Expenses | £5,676 | £5,730 | £5,785 | £5,842 | £5,901 | £28,934 |
| Profit Before Tax | £-636 | £-614 | £-542 | £-468 | £-365 | £-2,625 |
| Profit After Tax | £-636 | £-614 | £-542 | £-468 | £-365 | £-2,625 |
| Change In Property Value | £2,399 | £2,470 | £4,665 | £5,369 | £5,691 | £20,594 |
| Net Return | £1,762 | £1,856 | £4,123 | £4,901 | £5,326 | £17,969 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -1% | -11% |
| Total Net Return (%) | 7% | 7% | 17% | 20% | 21% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change