Flat
L19
1 bed
1 bath
St Mary Road, Liverpool L19
Initial Investment
£635,549First YearProfit From Rental Income
£-159,259
↘ -25%After 5 Years
Change In Property Value
£255,237
↗ 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 | £31,762 | £31,812 | £31,853 | £31,895 | £31,937 | £159,259 |
| Profit Before Tax | £-31,762 | £-31,812 | £-31,853 | £-31,895 | £-31,937 | £-159,259 |
| Profit After Tax | £-31,762 | £-31,812 | £-31,853 | £-31,895 | £-31,937 | £-159,259 |
| Change In Property Value | £27,750 | £47,638 | £60,023 | £63,625 | £56,202 | £255,237 |
| Net Return | £-4,012 | £15,826 | £28,170 | £31,730 | £24,264 | £95,978 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -1% | 2% | 4% | 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