Flat
L3
0 beds
0 baths
The Edge, 2 Seymour St, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£8,500First YearProfit From Rental Income
£-8,017
↘ -94%After 5 Years
Change In Property Value
£6,440
↗ 26%After 5 Years
Return On Investment
-19%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,572 | £1,596 | £1,635 | £1,676 | £1,727 | £8,206 |
| Total Expenses | £3,149 | £3,197 | £3,244 | £3,292 | £3,340 | £16,223 |
| Profit Before Tax | £-1,577 | £-1,602 | £-1,609 | £-1,616 | £-1,613 | £-8,017 |
| Profit After Tax | £-1,577 | £-1,602 | £-1,609 | £-1,616 | £-1,613 | £-8,017 |
| Change In Property Value | £750 | £773 | £1,459 | £1,679 | £1,780 | £6,440 |
| Net Return | £-827 | £-829 | £-150 | £63 | £166 | £-1,577 |
| Return From Rental Income (%) | -19% | -19% | -19% | -19% | -19% | -94% |
| Total Net Return (%) | -10% | -10% | -2% | 1% | 2% | -19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change