Flat
PR9
2 beds
2 baths
Lord Street, Southport PR9
Initial Investment
£56,680First YearProfit From Rental Income
£-29,111
↘ -51%After 5 Years
Change In Property Value
£32,008
↗ 28%After 5 Years
Return On Investment
5%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £5,732 | £5,782 | £5,823 | £5,865 | £5,908 | £29,111 |
| Profit Before Tax | £-5,732 | £-5,782 | £-5,823 | £-5,865 | £-5,908 | £-29,111 |
| Profit After Tax | £-5,732 | £-5,782 | £-5,823 | £-5,865 | £-5,908 | £-29,111 |
| Change In Property Value | £3,480 | £5,974 | £7,527 | £7,979 | £7,048 | £32,008 |
| Net Return | £-2,252 | £192 | £1,704 | £2,114 | £1,140 | £2,897 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -51% |
| Total Net Return (%) | -4% | 0% | 3% | 4% | 2% | 5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change