Flat L5 0 beds 1 bath

Phoenix Place, Lliad Street, Liverpool L5

North West, England · L5

Initial Investment

First Year

£19,000First Year

Profit From Rental Income

After 5 Years

£-922

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£15,455

↗ 26%After 5 Years

Return On Investment

76%

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	£4,837	£4,889	£4,944	£5,000	£5,057	£24,726
Profit Before Tax	£-277	£-261	£-200	£-137	£-48	£-922
Profit After Tax	£-277	£-261	£-200	£-137	£-48	£-922
Change In Property Value	£1,800	£1,854	£3,501	£4,029	£4,271	£15,455
Net Return	£1,524	£1,593	£3,301	£3,892	£4,223	£14,533
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	8%	8%	17%	20%	22%	76%

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