Flat
L20
1 bed
1 bath
Bootle, Liverpool L20
Initial Investment
£53,920First YearProfit From Rental Income
£-28,186
↘ -52%After 5 Years
Change In Property Value
£30,422
↗ 28%After 5 Years
Return On Investment
4%
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 | £5,547 | £5,597 | £5,638 | £5,680 | £5,723 | £28,186 |
| Profit Before Tax | £-5,547 | £-5,597 | £-5,638 | £-5,680 | £-5,723 | £-28,186 |
| Profit After Tax | £-5,547 | £-5,597 | £-5,638 | £-5,680 | £-5,723 | £-28,186 |
| Change In Property Value | £3,308 | £5,678 | £7,154 | £7,583 | £6,699 | £30,422 |
| Net Return | £-2,240 | £81 | £1,516 | £1,903 | £976 | £2,236 |
| Return From Rental Income (%) | -10% | -10% | -10% | -11% | -11% | -52% |
| Total Net Return (%) | -4% | 0% | 3% | 4% | 2% | 4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change