Flat
L3
2 beds
1 bath
Lace Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£-1,630
↘ -6%After 5 Years
Change In Property Value
£23,183
↗ 26%After 5 Years
Return On Investment
77%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,676 | £5,761 | £5,905 | £6,053 | £6,234 | £29,629 |
| Total Expenses | £6,138 | £6,193 | £6,250 | £6,309 | £6,370 | £31,260 |
| Profit Before Tax | £-462 | £-432 | £-345 | £-256 | £-135 | £-1,630 |
| Profit After Tax | £-462 | £-432 | £-345 | £-256 | £-135 | £-1,630 |
| Change In Property Value | £2,700 | £2,781 | £5,251 | £6,044 | £6,407 | £23,183 |
| Net Return | £2,238 | £2,349 | £4,906 | £5,788 | £6,271 | £21,553 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | 0% | -6% |
| Total Net Return (%) | 8% | 8% | 18% | 21% | 22% | 77% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change