Flat
L13
1 bed
1 bath
Plot 11 Marlborough Road, Liverpool L13
Initial Investment
£66,760First YearProfit From Rental Income
£-32,489
↘ -49%After 5 Years
Change In Property Value
£37,803
↗ 28%After 5 Years
Return On Investment
8%
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 | £6,408 | £6,458 | £6,499 | £6,541 | £6,583 | £32,489 |
| Profit Before Tax | £-6,408 | £-6,458 | £-6,499 | £-6,541 | £-6,583 | £-32,489 |
| Profit After Tax | £-6,408 | £-6,458 | £-6,499 | £-6,541 | £-6,583 | £-32,489 |
| Change In Property Value | £4,110 | £7,056 | £8,890 | £9,423 | £8,324 | £37,803 |
| Net Return | £-2,298 | £598 | £2,391 | £2,883 | £1,740 | £5,314 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -49% |
| Total Net Return (%) | -3% | 1% | 4% | 4% | 3% | 8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change