Flat
L18
2 beds
2 baths
Moorcroft Road, Allerton, Liverpool. L18
Initial Investment
£287,924First YearProfit From Rental Income
£-86,865
↘ -30%After 5 Years
Change In Property Value
£131,068
↗ 28%After 5 Years
Return On Investment
15%
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 | £17,283 | £17,333 | £17,374 | £17,416 | £17,459 | £86,865 |
| Profit Before Tax | £-17,283 | £-17,333 | £-17,374 | £-17,416 | £-17,459 | £-86,865 |
| Profit After Tax | £-17,283 | £-17,333 | £-17,374 | £-17,416 | £-17,459 | £-86,865 |
| Change In Property Value | £14,250 | £24,463 | £30,823 | £32,672 | £28,860 | £131,068 |
| Net Return | £-3,033 | £7,129 | £13,449 | £15,256 | £11,402 | £44,203 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | -1% | 2% | 5% | 5% | 4% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change