Flat
L20
1 bed
1 bath
Bedford Road, Bootle L20
Initial Investment
£20,176First YearProfit From Rental Income
£-16,876
↘ -84%After 5 Years
Change In Property Value
£11,023
↗ 28%After 5 Years
Return On Investment
-29%
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 | £3,285 | £3,335 | £3,376 | £3,418 | £3,461 | £16,876 |
| Profit Before Tax | £-3,285 | £-3,335 | £-3,376 | £-3,418 | £-3,461 | £-16,876 |
| Profit After Tax | £-3,285 | £-3,335 | £-3,376 | £-3,418 | £-3,461 | £-16,876 |
| Change In Property Value | £1,199 | £2,057 | £2,592 | £2,748 | £2,427 | £11,023 |
| Net Return | £-2,087 | £-1,278 | £-784 | £-670 | £-1,034 | £-5,853 |
| Return From Rental Income (%) | -16% | -17% | -17% | -17% | -17% | -84% |
| Total Net Return (%) | -10% | -6% | -4% | -3% | -5% | -29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change