Flat L3 0 beds 1 bath

Fox Street, Fox Street Village, Liverpool L3

North West, England · L3

Initial Investment

First Year

£14,500First Year

Profit From Rental Income

After 5 Years

£-3,133

↘ -22%After 5 Years

Change In Property Value

After 5 Years

£11,591

↗ 26%After 5 Years

Return On Investment

58%

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	£3,456	£3,508	£3,596	£3,685	£3,796	£18,041
Total Expenses	£4,131	£4,182	£4,234	£4,287	£4,340	£21,174
Profit Before Tax	£-675	£-674	£-638	£-601	£-544	£-3,133
Profit After Tax	£-675	£-674	£-638	£-601	£-544	£-3,133
Change In Property Value	£1,350	£1,391	£2,626	£3,022	£3,203	£11,591
Net Return	£675	£716	£1,987	£2,421	£2,659	£8,458
Return From Rental Income (%)	-5%	-5%	-4%	-4%	-4%	-22%
Total Net Return (%)	5%	5%	14%	17%	18%	58%

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