Flat
L3
1 bed
1 bath
Great Newton Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£24,970First YearProfit From Rental Income
£-2,671
↘ -11%After 5 Years
Change In Property Value
£20,581
↗ 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 | £5,028 | £5,103 | £5,231 | £5,362 | £5,523 | £26,247 |
| Total Expenses | £5,673 | £5,726 | £5,782 | £5,839 | £5,898 | £28,918 |
| Profit Before Tax | £-645 | £-623 | £-551 | £-477 | £-375 | £-2,671 |
| Profit After Tax | £-645 | £-623 | £-551 | £-477 | £-375 | £-2,671 |
| Change In Property Value | £2,397 | £2,469 | £4,662 | £5,366 | £5,688 | £20,581 |
| Net Return | £1,752 | £1,846 | £4,111 | £4,888 | £5,312 | £17,910 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | 7% | 7% | 16% | 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