Flat
L3
1 bed
1 bath
Great Newton Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£26,785First YearProfit From Rental Income
£-2,067
↘ -8%After 5 Years
Change In Property Value
£22,140
↗ 26%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,412 | £5,493 | £5,631 | £5,771 | £5,944 | £28,251 |
| Total Expenses | £5,951 | £6,005 | £6,062 | £6,120 | £6,180 | £30,319 |
| Profit Before Tax | £-539 | £-512 | £-432 | £-349 | £-236 | £-2,067 |
| Profit After Tax | £-539 | £-512 | £-432 | £-349 | £-236 | £-2,067 |
| Change In Property Value | £2,579 | £2,656 | £5,015 | £5,772 | £6,118 | £22,140 |
| Net Return | £2,039 | £2,144 | £4,584 | £5,423 | £5,883 | £20,072 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | 8% | 8% | 17% | 20% | 22% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change