Flat
L14
1 bed
1 bath
Dalemeadow Road, Liverpool L14
Initial Investment
£37,000First YearProfit From Rental Income
£-22,515
↘ -61%After 5 Years
Change In Property Value
£20,695
↗ 28%After 5 Years
Return On Investment
-5%
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 | £4,413 | £4,463 | £4,504 | £4,546 | £4,589 | £22,515 |
| Profit Before Tax | £-4,413 | £-4,463 | £-4,504 | £-4,546 | £-4,589 | £-22,515 |
| Profit After Tax | £-4,413 | £-4,463 | £-4,504 | £-4,546 | £-4,589 | £-22,515 |
| Change In Property Value | £2,250 | £3,863 | £4,867 | £5,159 | £4,557 | £20,695 |
| Net Return | £-2,163 | £-601 | £363 | £613 | £-32 | £-1,820 |
| Return From Rental Income (%) | -12% | -12% | -12% | -12% | -12% | -61% |
| Total Net Return (%) | -6% | -2% | 1% | 2% | 0% | -5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change