Flat
L20
1 bed
1 bath
Bootle, Liverpool L20
Initial Investment
£55,000First YearProfit From Rental Income
£-28,548
↘ -52%After 5 Years
Change In Property Value
£31,042
↗ 28%After 5 Years
Return On Investment
5%
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 | £5,620 | £5,670 | £5,711 | £5,753 | £5,795 | £28,548 |
| Profit Before Tax | £-5,620 | £-5,670 | £-5,711 | £-5,753 | £-5,795 | £-28,548 |
| Profit After Tax | £-5,620 | £-5,670 | £-5,711 | £-5,753 | £-5,795 | £-28,548 |
| Change In Property Value | £3,375 | £5,794 | £7,300 | £7,738 | £6,835 | £31,042 |
| Net Return | £-2,245 | £124 | £1,589 | £1,986 | £1,040 | £2,495 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -11% | -52% |
| Total Net Return (%) | -4% | 0% | 3% | 4% | 2% | 5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change