Terraced
L13
2 beds
1 bath
Southgate Road, Liverpool, Merseyside L13
Initial Investment
£49,000First YearProfit From Rental Income
£-18,700
↘ -38%After 5 Years
Change In Property Value
£27,593
↗ 28%After 5 Years
Return On Investment
18%
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 | £3,718 | £3,730 | £3,740 | £3,751 | £3,761 | £18,700 |
| Profit Before Tax | £-3,718 | £-3,730 | £-3,740 | £-3,751 | £-3,761 | £-18,700 |
| Profit After Tax | £-3,718 | £-3,730 | £-3,740 | £-3,751 | £-3,761 | £-18,700 |
| Change In Property Value | £3,000 | £5,150 | £6,489 | £6,878 | £6,076 | £27,593 |
| Net Return | £-718 | £1,420 | £2,749 | £3,128 | £2,314 | £8,893 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -38% |
| Total Net Return (%) | -1% | 3% | 6% | 6% | 5% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change