Flat
L13
2 beds
2 baths
Plot 26 Marlborough Road, Liverpool L13
Initial Investment
£97,730First YearProfit From Rental Income
£-42,303
↘ -43%After 5 Years
Change In Property Value
£54,635
↗ 28%After 5 Years
Return On Investment
13%
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 | £8,371 | £8,421 | £8,462 | £8,503 | £8,546 | £42,303 |
| Profit Before Tax | £-8,371 | £-8,421 | £-8,462 | £-8,503 | £-8,546 | £-42,303 |
| Profit After Tax | £-8,371 | £-8,421 | £-8,462 | £-8,503 | £-8,546 | £-42,303 |
| Change In Property Value | £5,940 | £10,197 | £12,848 | £13,619 | £12,030 | £54,635 |
| Net Return | £-2,431 | £1,776 | £4,387 | £5,116 | £3,484 | £12,332 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -43% |
| Total Net Return (%) | -2% | 2% | 4% | 5% | 4% | 13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change