Flat
L7
1 bed
1 bath
Jubilee Drive, Liverpool L7
North West, England · L7
View property listing
Initial Investment
£22,600First YearProfit From Rental Income
£-389
↘ -2%After 5 Years
Change In Property Value
£18,546
↗ 26%After 5 Years
Return On Investment
80%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,184 | £5,262 | £5,393 | £5,528 | £5,694 | £27,061 |
| Total Expenses | £5,375 | £5,429 | £5,485 | £5,542 | £5,601 | £27,432 |
| Profit Before Tax | £-191 | £-167 | £-92 | £-14 | £93 | £-371 |
| Profit After Tax | £-191 | £-167 | £-92 | £-14 | £75 | £-389 |
| Change In Property Value | £2,160 | £2,225 | £4,201 | £4,835 | £5,125 | £18,546 |
| Net Return | £1,969 | £2,058 | £4,110 | £4,821 | £5,200 | £18,158 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | 9% | 9% | 18% | 21% | 23% | 80% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change