Flat
L5
1 bed
1 bath
Great Homer Street, Vauxhall L5
North West, England · L5
View property listing
Initial Investment
£8,500First YearProfit From Rental Income
£-6,495
↘ -76%After 5 Years
Change In Property Value
£6,440
↗ 26%After 5 Years
Return On Investment
-1%
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 | £1,896 | £1,924 | £1,973 | £2,022 | £2,083 | £9,897 |
| Total Expenses | £3,181 | £3,230 | £3,278 | £3,327 | £3,376 | £16,392 |
| Profit Before Tax | £-1,285 | £-1,306 | £-1,306 | £-1,305 | £-1,293 | £-6,495 |
| Profit After Tax | £-1,285 | £-1,306 | £-1,306 | £-1,305 | £-1,293 | £-6,495 |
| Change In Property Value | £750 | £773 | £1,459 | £1,679 | £1,780 | £6,440 |
| Net Return | £-535 | £-533 | £153 | £374 | £487 | £-55 |
| Return From Rental Income (%) | -15% | -15% | -15% | -15% | -15% | -76% |
| Total Net Return (%) | -6% | -6% | 2% | 4% | 6% | -1% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change