Flat
L3
0 beds
1 bath
One Islington Plaza, 1 Devon Street L3
North West, England · L3
View property listing
Initial Investment
£13,000First YearProfit From Rental Income
£-6,539
↘ -50%After 5 Years
Change In Property Value
£10,304
↗ 26%After 5 Years
Return On Investment
29%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,520 | £2,558 | £2,622 | £2,687 | £2,768 | £13,155 |
| Total Expenses | £3,839 | £3,889 | £3,938 | £3,989 | £4,039 | £19,694 |
| Profit Before Tax | £-1,319 | £-1,331 | £-1,316 | £-1,301 | £-1,271 | £-6,539 |
| Profit After Tax | £-1,319 | £-1,331 | £-1,316 | £-1,301 | £-1,271 | £-6,539 |
| Change In Property Value | £1,200 | £1,236 | £2,334 | £2,686 | £2,847 | £10,304 |
| Net Return | £-119 | £-95 | £1,018 | £1,385 | £1,576 | £3,765 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -50% |
| Total Net Return (%) | -1% | -1% | 8% | 11% | 12% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change