Flat
L15
3 beds
2 baths
Queens Drive, Wavertree L15
Initial Investment
£101,475First YearProfit From Rental Income
£-43,429
↘ -43%After 5 Years
Change In Property Value
£56,566
↗ 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 | £8,596 | £8,646 | £8,687 | £8,729 | £8,771 | £43,429 |
| Profit Before Tax | £-8,596 | £-8,646 | £-8,687 | £-8,729 | £-8,771 | £-43,429 |
| Profit After Tax | £-8,596 | £-8,646 | £-8,687 | £-8,729 | £-8,771 | £-43,429 |
| Change In Property Value | £6,150 | £10,558 | £13,302 | £14,101 | £12,456 | £56,566 |
| Net Return | £-2,446 | £1,912 | £4,616 | £5,372 | £3,684 | £13,137 |
| Return From Rental Income (%) | -8% | -9% | -9% | -9% | -9% | -43% |
| Total Net Return (%) | -2% | 2% | 5% | 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