Flat L3 1 bed 1 bath

Rumford Place, Liverpool L3

North West, England · L3

Initial Investment

First Year

£23,800First Year

Profit From Rental Income

After 5 Years

£-3,025

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£19,577

↗ 26%After 5 Years

Return On Investment

70%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,788	£4,860	£4,981	£5,106	£5,259	£24,994
Total Expenses	£5,494	£5,547	£5,602	£5,659	£5,717	£28,019
Profit Before Tax	£-706	£-687	£-621	£-553	£-458	£-3,025
Profit After Tax	£-706	£-687	£-621	£-553	£-458	£-3,025
Change In Property Value	£2,280	£2,348	£4,435	£5,104	£5,410	£19,577
Net Return	£1,574	£1,661	£3,813	£4,551	£4,952	£16,552
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	7%	7%	16%	19%	21%	70%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change