Flat
L3
1 bed
1 bath
Jugglers Yard, Marlborough Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£30,998First YearProfit From Rental Income
£-682
↘ -2%After 5 Years
Change In Property Value
£25,758
↗ 26%After 5 Years
Return On Investment
81%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,300 | £6,395 | £6,554 | £6,718 | £6,920 | £32,887 |
| Total Expenses | £6,597 | £6,653 | £6,712 | £6,772 | £6,835 | £33,568 |
| Profit Before Tax | £-297 | £-258 | £-157 | £-54 | £85 | £-682 |
| Profit After Tax | £-297 | £-258 | £-157 | £-54 | £85 | £-682 |
| Change In Property Value | £3,000 | £3,090 | £5,835 | £6,715 | £7,118 | £25,758 |
| Net Return | £2,703 | £2,832 | £5,677 | £6,661 | £7,203 | £25,076 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -2% |
| Total Net Return (%) | 9% | 9% | 18% | 21% | 23% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change