Flat
L15
2 beds
1 bath
Davenham Court, Wavertree, Liverpool L15
Initial Investment
£67,000First YearProfit From Rental Income
£-32,570
↘ -49%After 5 Years
Change In Property Value
£37,941
↗ 28%After 5 Years
Return On Investment
8%
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 | £6,424 | £6,474 | £6,515 | £6,557 | £6,600 | £32,570 |
| Profit Before Tax | £-6,424 | £-6,474 | £-6,515 | £-6,557 | £-6,600 | £-32,570 |
| Profit After Tax | £-6,424 | £-6,474 | £-6,515 | £-6,557 | £-6,600 | £-32,570 |
| Change In Property Value | £4,125 | £7,081 | £8,922 | £9,458 | £8,354 | £37,941 |
| Net Return | £-2,299 | £607 | £2,407 | £2,901 | £1,755 | £5,371 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -49% |
| Total Net Return (%) | -3% | 1% | 4% | 4% | 3% | 8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change