Flat
L18
2 beds
1 bath
Carnatic Road, Liverpool L18
Initial Investment
£114,823First YearProfit From Rental Income
£-47,443
↘ -41%After 5 Years
Change In Property Value
£63,451
↗ 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 | £9,399 | £9,449 | £9,490 | £9,531 | £9,574 | £47,443 |
| Profit Before Tax | £-9,399 | £-9,449 | £-9,490 | £-9,531 | £-9,574 | £-47,443 |
| Profit After Tax | £-9,399 | £-9,449 | £-9,490 | £-9,531 | £-9,574 | £-47,443 |
| Change In Property Value | £6,899 | £11,842 | £14,921 | £15,817 | £13,971 | £63,451 |
| Net Return | £-2,500 | £2,394 | £5,432 | £6,285 | £4,397 | £16,008 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| Total Net Return (%) | -2% | 2% | 5% | 5% | 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