Flat
L5
0 beds
1 bath
5 Prince Edwin Street, Liverpool L5
North West, England · L5
View property listing
Initial Investment
£10,000First YearProfit From Rental Income
£-5,683
↘ -57%After 5 Years
Change In Property Value
£7,728
↗ 26%After 5 Years
Return On Investment
20%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,280 | £2,314 | £2,372 | £2,431 | £2,504 | £11,902 |
| Total Expenses | £3,418 | £3,468 | £3,516 | £3,566 | £3,616 | £17,585 |
| Profit Before Tax | £-1,138 | £-1,153 | £-1,144 | £-1,135 | £-1,112 | £-5,683 |
| Profit After Tax | £-1,138 | £-1,153 | £-1,144 | £-1,135 | £-1,112 | £-5,683 |
| Change In Property Value | £900 | £927 | £1,750 | £2,015 | £2,136 | £7,728 |
| Net Return | £-238 | £-226 | £606 | £880 | £1,024 | £2,045 |
| Return From Rental Income (%) | -11% | -12% | -11% | -11% | -11% | -57% |
| Total Net Return (%) | -2% | -2% | 6% | 9% | 10% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change