Flat
L5
1 bed
1 bath
Conway Street, Liverpool, Merseyside L5
North West, England · L5
View property listing
Initial Investment
£20,500First YearProfit From Rental Income
£-142
↘ -1%After 5 Years
Change In Property Value
£16,743
↗ 26%After 5 Years
Return On Investment
81%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,944 | £5,018 | £5,144 | £5,272 | £5,430 | £25,808 |
| Total Expenses | £5,073 | £5,127 | £5,182 | £5,239 | £5,297 | £25,918 |
| Profit Before Tax | £-129 | £-109 | £-39 | £33 | £133 | £-110 |
| Profit After Tax | £-129 | £-109 | £-39 | £27 | £108 | £-142 |
| Change In Property Value | £1,950 | £2,009 | £3,793 | £4,365 | £4,627 | £16,743 |
| Net Return | £1,821 | £1,900 | £3,754 | £4,392 | £4,735 | £16,602 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 1% | -1% |
| Total Net Return (%) | 9% | 9% | 18% | 21% | 23% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change