Flat
L17
3 beds
1 bath
Parkfield Road, Aigburth, Liverpool, Merseyside L17
Initial Investment
£104,150First YearProfit From Rental Income
£-44,233
↘ -42%After 5 Years
Change In Property Value
£57,946
↗ 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 | £8,757 | £8,807 | £8,848 | £8,890 | £8,932 | £44,233 |
| Profit Before Tax | £-8,757 | £-8,807 | £-8,848 | £-8,890 | £-8,932 | £-44,233 |
| Profit After Tax | £-8,757 | £-8,807 | £-8,848 | £-8,890 | £-8,932 | £-44,233 |
| Change In Property Value | £6,300 | £10,815 | £13,627 | £14,445 | £12,759 | £57,946 |
| Net Return | £-2,457 | £2,008 | £4,779 | £5,555 | £3,827 | £13,713 |
| Return From Rental Income (%) | -8% | -8% | -8% | -9% | -9% | -42% |
| 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