Flat
L3
1 bed
1 bath
Brownlow Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£19,000First YearProfit From Rental Income
£-4,587
↘ -24%After 5 Years
Change In Property Value
£15,455
↗ 26%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,780 | £3,837 | £3,933 | £4,031 | £4,152 | £19,732 |
| Total Expenses | £4,759 | £4,810 | £4,863 | £4,916 | £4,971 | £24,319 |
| Profit Before Tax | £-979 | £-973 | £-930 | £-885 | £-819 | £-4,587 |
| Profit After Tax | £-979 | £-973 | £-930 | £-885 | £-819 | £-4,587 |
| Change In Property Value | £1,800 | £1,854 | £3,501 | £4,029 | £4,271 | £15,455 |
| Net Return | £822 | £881 | £2,571 | £3,144 | £3,452 | £10,868 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -24% |
| Total Net Return (%) | 4% | 5% | 14% | 17% | 18% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change