Flat
L20
2 beds
1 bath
Bootle, Liverpool L20
Initial Investment
£76,724First YearProfit From Rental Income
£-35,747
↘ -47%After 5 Years
Change In Property Value
£43,390
↗ 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 | £7,060 | £7,110 | £7,151 | £7,192 | £7,235 | £35,747 |
| Profit Before Tax | £-7,060 | £-7,110 | £-7,151 | £-7,192 | £-7,235 | £-35,747 |
| Profit After Tax | £-7,060 | £-7,110 | £-7,151 | £-7,192 | £-7,235 | £-35,747 |
| Change In Property Value | £4,718 | £8,098 | £10,204 | £10,816 | £9,554 | £43,390 |
| Net Return | £-2,342 | £989 | £3,053 | £3,624 | £2,319 | £7,643 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -47% |
| 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