Flat
L3
0 beds
1 bath
Kempston Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£27,685First YearProfit From Rental Income
£-1,760
↘ -6%After 5 Years
Change In Property Value
£22,913
↗ 26%After 5 Years
Return On Investment
76%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,604 | £5,688 | £5,830 | £5,976 | £6,155 | £29,254 |
| Total Expenses | £6,089 | £6,144 | £6,201 | £6,260 | £6,320 | £31,014 |
| Profit Before Tax | £-485 | £-456 | £-371 | £-284 | £-165 | £-1,760 |
| Profit After Tax | £-485 | £-456 | £-371 | £-284 | £-165 | £-1,760 |
| Change In Property Value | £2,669 | £2,749 | £5,190 | £5,973 | £6,332 | £22,913 |
| Net Return | £2,183 | £2,293 | £4,819 | £5,690 | £6,167 | £21,152 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 8% | 8% | 17% | 21% | 22% | 76% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change