Flat
L15
2 beds
1 bath
Abbeygate Apartments, Wavertree, Liverpool L15
Initial Investment
£56,200First YearProfit From Rental Income
£-28,950
↘ -52%After 5 Years
Change In Property Value
£31,732
↗ 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 | £5,700 | £5,750 | £5,791 | £5,833 | £5,876 | £28,950 |
| Profit Before Tax | £-5,700 | £-5,750 | £-5,791 | £-5,833 | £-5,876 | £-28,950 |
| Profit After Tax | £-5,700 | £-5,750 | £-5,791 | £-5,833 | £-5,876 | £-28,950 |
| Change In Property Value | £3,450 | £5,923 | £7,462 | £7,910 | £6,987 | £31,732 |
| Net Return | £-2,250 | £172 | £1,671 | £2,077 | £1,112 | £2,782 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -52% |
| Total Net Return (%) | -4% | 0% | 3% | 4% | 2% | 5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change