Flat
L15
2 beds
2 baths
Davenham Court, Liverpool L15
Initial Investment
£63,376First YearProfit From Rental Income
£-31,355
↘ -49%After 5 Years
Change In Property Value
£35,857
↗ 28%After 5 Years
Return On Investment
7%
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 | £6,181 | £6,231 | £6,272 | £6,314 | £6,357 | £31,355 |
| Profit Before Tax | £-6,181 | £-6,231 | £-6,272 | £-6,314 | £-6,357 | £-31,355 |
| Profit After Tax | £-6,181 | £-6,231 | £-6,272 | £-6,314 | £-6,357 | £-31,355 |
| Change In Property Value | £3,899 | £6,692 | £8,432 | £8,938 | £7,896 | £35,857 |
| Net Return | £-2,283 | £461 | £2,160 | £2,624 | £1,539 | £4,502 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -49% |
| Total Net Return (%) | -4% | 1% | 3% | 4% | 2% | 7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change