Flat
L17
2 beds
0 baths
Mere Bank, Liverpool L17
Initial Investment
£37,960First YearProfit From Rental Income
£-22,837
↘ -60%After 5 Years
Change In Property Value
£21,247
↗ 28%After 5 Years
Return On Investment
-4%
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 | £4,477 | £4,527 | £4,568 | £4,610 | £4,653 | £22,837 |
| Profit Before Tax | £-4,477 | £-4,527 | £-4,568 | £-4,610 | £-4,653 | £-22,837 |
| Profit After Tax | £-4,477 | £-4,527 | £-4,568 | £-4,610 | £-4,653 | £-22,837 |
| Change In Property Value | £2,310 | £3,966 | £4,997 | £5,296 | £4,678 | £21,247 |
| Net Return | £-2,167 | £-562 | £428 | £686 | £25 | £-1,590 |
| Return From Rental Income (%) | -12% | -12% | -12% | -12% | -12% | -60% |
| Total Net Return (%) | -6% | -1% | 1% | 2% | 0% | -4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change