Flat
L5
1 bed
1 bath
City Point, Liverpool L5
North West, England · L5
View property listing
Initial Investment
£7,000First YearProfit From Rental Income
£-7,251
↘ -104%After 5 Years
Change In Property Value
£5,152
↗ 26%After 5 Years
Return On Investment
-30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,524 | £1,547 | £1,586 | £1,625 | £1,674 | £7,955 |
| Total Expenses | £2,946 | £2,994 | £3,041 | £3,089 | £3,136 | £15,206 |
| Profit Before Tax | £-1,422 | £-1,447 | £-1,455 | £-1,464 | £-1,462 | £-7,251 |
| Profit After Tax | £-1,422 | £-1,447 | £-1,455 | £-1,464 | £-1,462 | £-7,251 |
| Change In Property Value | £600 | £618 | £1,167 | £1,343 | £1,424 | £5,152 |
| Net Return | £-822 | £-829 | £-288 | £-121 | £-39 | £-2,099 |
| Return From Rental Income (%) | -20% | -21% | -21% | -21% | -21% | -104% |
| Total Net Return (%) | -12% | -12% | -4% | -2% | -1% | -30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change