Flat
L3
2 beds
2 baths
Fox Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£23,500First YearProfit From Rental Income
£-3,109
↘ -13%After 5 Years
Change In Property Value
£19,319
↗ 26%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,728 | £4,799 | £4,919 | £5,042 | £5,193 | £24,681 |
| Total Expenses | £5,448 | £5,502 | £5,556 | £5,613 | £5,670 | £27,789 |
| Profit Before Tax | £-720 | £-703 | £-638 | £-571 | £-477 | £-3,109 |
| Profit After Tax | £-720 | £-703 | £-638 | £-571 | £-477 | £-3,109 |
| Change In Property Value | £2,250 | £2,318 | £4,376 | £5,037 | £5,339 | £19,319 |
| Net Return | £1,530 | £1,615 | £3,739 | £4,466 | £4,862 | £16,210 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | 7% | 7% | 16% | 19% | 21% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change