Flat
L3
1 bed
2 baths
London Road, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£6,880First YearProfit From Rental Income
£-8,525
↘ -124%After 5 Years
Change In Property Value
£5,049
↗ 26%After 5 Years
Return On Investment
-51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,236 | £1,255 | £1,286 | £1,318 | £1,358 | £6,452 |
| Total Expenses | £2,901 | £2,949 | £2,995 | £3,042 | £3,089 | £14,977 |
| Profit Before Tax | £-1,665 | £-1,695 | £-1,709 | £-1,724 | £-1,731 | £-8,525 |
| Profit After Tax | £-1,665 | £-1,695 | £-1,709 | £-1,724 | £-1,731 | £-8,525 |
| Change In Property Value | £588 | £606 | £1,144 | £1,316 | £1,395 | £5,049 |
| Net Return | £-1,077 | £-1,089 | £-566 | £-408 | £-336 | £-3,476 |
| Return From Rental Income (%) | -24% | -25% | -25% | -25% | -25% | -124% |
| Total Net Return (%) | -16% | -16% | -8% | -6% | -5% | -51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change