Flat
L20
1 bed
1 bath
Marsh Lane Fl9, Borough House, Bootle L20
Initial Investment
£20,200First YearProfit From Rental Income
£-16,884
↘ -84%After 5 Years
Change In Property Value
£11,037
↗ 28%After 5 Years
Return On Investment
-29%
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 | £3,287 | £3,337 | £3,378 | £3,420 | £3,462 | £16,884 |
| Profit Before Tax | £-3,287 | £-3,337 | £-3,378 | £-3,420 | £-3,462 | £-16,884 |
| Profit After Tax | £-3,287 | £-3,337 | £-3,378 | £-3,420 | £-3,462 | £-16,884 |
| Change In Property Value | £1,200 | £2,060 | £2,596 | £2,751 | £2,430 | £11,037 |
| Net Return | £-2,087 | £-1,277 | £-782 | £-668 | £-1,032 | £-5,847 |
| Return From Rental Income (%) | -16% | -17% | -17% | -17% | -17% | -84% |
| Total Net Return (%) | -10% | -6% | -4% | -3% | -5% | -29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change