Flat
L3
0 beds
1 bath
Lower Gill Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£24,700First YearProfit From Rental Income
£-2,718
↘ -11%After 5 Years
Change In Property Value
£20,350
↗ 26%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,980 | £5,055 | £5,181 | £5,311 | £5,470 | £25,996 |
| Total Expenses | £5,632 | £5,686 | £5,741 | £5,798 | £5,857 | £28,715 |
| Profit Before Tax | £-652 | £-631 | £-560 | £-488 | £-387 | £-2,718 |
| Profit After Tax | £-652 | £-631 | £-560 | £-488 | £-387 | £-2,718 |
| Change In Property Value | £2,370 | £2,441 | £4,610 | £5,305 | £5,624 | £20,350 |
| Net Return | £1,718 | £1,810 | £4,049 | £4,818 | £5,237 | £17,631 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | 7% | 7% | 16% | 20% | 21% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change