Flat
L13
1 bed
1 bath
Regency Court, Old Swan L13
Initial Investment
£43,696First YearProfit From Rental Income
£-24,759
↘ -57%After 5 Years
Change In Property Value
£24,544
↗ 28%After 5 Years
Return On Investment
0%
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 | £4,862 | £4,912 | £4,953 | £4,995 | £5,037 | £24,759 |
| Profit Before Tax | £-4,862 | £-4,912 | £-4,953 | £-4,995 | £-5,037 | £-24,759 |
| Profit After Tax | £-4,862 | £-4,912 | £-4,953 | £-4,995 | £-5,037 | £-24,759 |
| Change In Property Value | £2,669 | £4,581 | £5,772 | £6,118 | £5,404 | £24,544 |
| Net Return | £-2,193 | £-331 | £819 | £1,123 | £367 | £-215 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -12% | -57% |
| Total Net Return (%) | -5% | -1% | 2% | 3% | 1% | 0% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change