Flat
WF15
0 beds
0 baths
Quaker Lane, Liversedge WF15
Yorkshire and The Humber, England · WF15
View property listing
Initial Investment
£1,900First YearProfit From Rental Income
£-10,204
↘ -537%After 5 Years
Change In Property Value
£865
↗ 29%After 5 Years
Return On Investment
-492%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £156 | £158 | £161 | £165 | £169 | £809 |
| Total Expenses | £2,112 | £2,162 | £2,204 | £2,246 | £2,289 | £11,013 |
| Profit Before Tax | £-1,956 | £-2,004 | £-2,043 | £-2,081 | £-2,120 | £-10,204 |
| Profit After Tax | £-1,956 | £-2,004 | £-2,043 | £-2,081 | £-2,120 | £-10,204 |
| Change In Property Value | £105 | £171 | £197 | £208 | £184 | £865 |
| Net Return | £-1,851 | £-1,833 | £-1,846 | £-1,873 | £-1,936 | £-9,339 |
| Return From Rental Income (%) | -103% | -105% | -108% | -110% | -112% | -537% |
| Total Net Return (%) | -97% | -96% | -97% | -99% | -102% | -492% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change