Flat
L5
0 beds
1 bath
Phoenix Place, Lliad Street, Liverpool L5
North West, England · L5
View property listing
Initial Investment
£18,985First YearProfit From Rental Income
£-912
↘ -5%After 5 Years
Change In Property Value
£15,442
↗ 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 | £4,560 | £4,628 | £4,744 | £4,863 | £5,009 | £23,804 |
| Total Expenses | £4,835 | £4,887 | £4,942 | £4,998 | £5,055 | £24,716 |
| Profit Before Tax | £-275 | £-259 | £-198 | £-135 | £-46 | £-912 |
| Profit After Tax | £-275 | £-259 | £-198 | £-135 | £-46 | £-912 |
| Change In Property Value | £1,799 | £1,852 | £3,498 | £4,026 | £4,267 | £15,442 |
| Net Return | £1,524 | £1,593 | £3,300 | £3,891 | £4,221 | £14,530 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | 8% | 8% | 17% | 20% | 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