Flat
L13
2 beds
1 bath
Archbrook Mews Flat 2, Stoneycroft, Stoneycroft L13
Initial Investment
£48,520First YearProfit From Rental Income
£-26,376
↘ -54%After 5 Years
Change In Property Value
£27,317
↗ 28%After 5 Years
Return On Investment
2%
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 | £5,185 | £5,235 | £5,276 | £5,318 | £5,361 | £26,376 |
| Profit Before Tax | £-5,185 | £-5,235 | £-5,276 | £-5,318 | £-5,361 | £-26,376 |
| Profit After Tax | £-5,185 | £-5,235 | £-5,276 | £-5,318 | £-5,361 | £-26,376 |
| Change In Property Value | £2,970 | £5,099 | £6,424 | £6,810 | £6,015 | £27,317 |
| Net Return | £-2,215 | £-137 | £1,148 | £1,491 | £654 | £941 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -54% |
| Total Net Return (%) | -5% | 0% | 2% | 3% | 1% | 2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change