Flat
L13
0 beds
0 baths
Prescot Road, Old Swan, Liverpool L13
Initial Investment
£838,049First YearProfit From Rental Income
£-195,456
↘ -23%After 5 Years
Change In Property Value
£317,322
↗ 28%After 5 Years
Return On Investment
15%
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 | £39,001 | £39,051 | £39,092 | £39,134 | £39,177 | £195,456 |
| Profit Before Tax | £-39,001 | £-39,051 | £-39,092 | £-39,134 | £-39,177 | £-195,456 |
| Profit After Tax | £-39,001 | £-39,051 | £-39,092 | £-39,134 | £-39,177 | £-195,456 |
| Change In Property Value | £34,500 | £59,225 | £74,624 | £79,101 | £69,872 | £317,322 |
| Net Return | £-4,501 | £20,174 | £35,531 | £39,967 | £30,696 | £121,866 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -23% |
| Total Net Return (%) | -1% | 2% | 4% | 5% | 4% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change