Flat L3 0 beds 1 bath

One Islington Plaza, 1-10 Devon Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£11,500First Year

Profit From Rental Income

After 5 Years

£-7,013

↘ -61%After 5 Years

Change In Property Value

After 5 Years

£9,016

↗ 26%After 5 Years

Return On Investment

17%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,208	£2,241	£2,297	£2,355	£2,425	£11,526
Total Expenses	£3,609	£3,659	£3,707	£3,757	£3,807	£18,539
Profit Before Tax	£-1,401	£-1,418	£-1,410	£-1,402	£-1,381	£-7,013
Profit After Tax	£-1,401	£-1,418	£-1,410	£-1,402	£-1,381	£-7,013
Change In Property Value	£1,050	£1,082	£2,042	£2,350	£2,491	£9,016
Net Return	£-351	£-336	£632	£948	£1,110	£2,003
Return From Rental Income (%)	-12%	-12%	-12%	-12%	-12%	-61%
Total Net Return (%)	-3%	-3%	5%	8%	10%	17%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change