Flat
L17
2 beds
2 baths
Mersey Road, Aigburth L17
Initial Investment
£120,200First YearProfit From Rental Income
£-49,059
↘ -41%After 5 Years
Change In Property Value
£66,224
↗ 28%After 5 Years
Return On Investment
14%
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 | £9,722 | £9,772 | £9,813 | £9,855 | £9,897 | £49,059 |
| Profit Before Tax | £-9,722 | £-9,772 | £-9,813 | £-9,855 | £-9,897 | £-49,059 |
| Profit After Tax | £-9,722 | £-9,772 | £-9,813 | £-9,855 | £-9,897 | £-49,059 |
| Change In Property Value | £7,200 | £12,360 | £15,574 | £16,508 | £14,582 | £66,224 |
| Net Return | £-2,522 | £2,588 | £5,761 | £6,653 | £4,685 | £17,164 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 4% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change