Flat
L11
2 beds
0 baths
35 Croxteth Hall Lane Croxteth, Liverpool, Merseyside L11
Initial Investment
£5,800First YearProfit From Rental Income
£-12,058
↘ -208%After 5 Years
Change In Property Value
£2,759
↗ 28%After 5 Years
Return On Investment
-160%
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 | £2,322 | £2,372 | £2,413 | £2,455 | £2,497 | £12,058 |
| Profit Before Tax | £-2,322 | £-2,372 | £-2,413 | £-2,455 | £-2,497 | £-12,058 |
| Profit After Tax | £-2,322 | £-2,372 | £-2,413 | £-2,455 | £-2,497 | £-12,058 |
| Change In Property Value | £300 | £515 | £649 | £688 | £608 | £2,759 |
| Net Return | £-2,022 | £-1,857 | £-1,764 | £-1,767 | £-1,890 | £-9,299 |
| Return From Rental Income (%) | -40% | -41% | -42% | -42% | -43% | -208% |
| Total Net Return (%) | -35% | -32% | -30% | -30% | -33% | -160% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change