Flat
L7
1 bed
1 bath
Beech Terrace, Beech Street, Liverpool L7
North West, England · L7
View property listing
Initial Investment
£20,500First YearProfit From Rental Income
£-1,350
↘ -7%After 5 Years
Change In Property Value
£16,743
↗ 26%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,680 | £4,750 | £4,869 | £4,991 | £5,140 | £24,430 |
| Total Expenses | £5,047 | £5,100 | £5,155 | £5,211 | £5,268 | £25,781 |
| Profit Before Tax | £-367 | £-350 | £-286 | £-220 | £-128 | £-1,350 |
| Profit After Tax | £-367 | £-350 | £-286 | £-220 | £-128 | £-1,350 |
| Change In Property Value | £1,950 | £2,009 | £3,793 | £4,365 | £4,627 | £16,743 |
| Net Return | £1,583 | £1,659 | £3,507 | £4,145 | £4,499 | £15,393 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 8% | 8% | 17% | 20% | 22% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change