Flat
L11
2 beds
1 bath
Storrington Avenue, Croxteth, Liverpool L11
Initial Investment
£17,800First YearProfit From Rental Income
£-16,080
↘ -90%After 5 Years
Change In Property Value
£9,658
↗ 28%After 5 Years
Return On Investment
-36%
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 | £3,126 | £3,176 | £3,217 | £3,259 | £3,302 | £16,080 |
| Profit Before Tax | £-3,126 | £-3,176 | £-3,217 | £-3,259 | £-3,302 | £-16,080 |
| Profit After Tax | £-3,126 | £-3,176 | £-3,217 | £-3,259 | £-3,302 | £-16,080 |
| Change In Property Value | £1,050 | £1,803 | £2,271 | £2,407 | £2,127 | £9,658 |
| Net Return | £-2,076 | £-1,374 | £-946 | £-852 | £-1,175 | £-6,422 |
| Return From Rental Income (%) | -18% | -18% | -18% | -18% | -19% | -90% |
| Total Net Return (%) | -12% | -8% | -5% | -5% | -7% | -36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change