Flat
L20
2 beds
1 bath
Bootle, Liverpool L20
Initial Investment
£77,974First YearProfit From Rental Income
£-36,149
↘ -46%After 5 Years
Change In Property Value
£44,080
↗ 28%After 5 Years
Return On Investment
10%
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 | £7,140 | £7,190 | £7,231 | £7,273 | £7,315 | £36,149 |
| Profit Before Tax | £-7,140 | £-7,190 | £-7,231 | £-7,273 | £-7,315 | £-36,149 |
| Profit After Tax | £-7,140 | £-7,190 | £-7,231 | £-7,273 | £-7,315 | £-36,149 |
| Change In Property Value | £4,793 | £8,227 | £10,366 | £10,988 | £9,706 | £44,080 |
| Net Return | £-2,347 | £1,037 | £3,135 | £3,715 | £2,391 | £7,931 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -46% |
| Total Net Return (%) | -3% | 1% | 4% | 5% | 3% | 10% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change