Flat L5 3 beds 1 bath

Jason Street, Liverpool L5

North West, England · L5

Initial Investment

First Year

£21,400First Year

Profit From Rental Income

After 5 Years

£285

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£17,516

↗ 26%After 5 Years

Return On Investment

83%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,172	£5,250	£5,381	£5,515	£5,681	£26,999
Total Expenses	£5,215	£5,269	£5,325	£5,382	£5,441	£26,633
Profit Before Tax	£-43	£-19	£56	£133	£239	£366
Profit After Tax	£-43	£-19	£45	£108	£194	£285
Change In Property Value	£2,040	£2,101	£3,968	£4,567	£4,841	£17,516
Net Return	£1,997	£2,082	£4,013	£4,674	£5,034	£17,801
Return From Rental Income (%)	0%	0%	0%	1%	1%	1%
Total Net Return (%)	9%	10%	19%	22%	24%	83%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change