Flat
L20
2 beds
1 bath
Church Walk, Bootle, Liverpool, Merseyside L20
Initial Investment
£86,350First YearProfit From Rental Income
£-38,844
↘ -45%After 5 Years
Change In Property Value
£48,702
↗ 28%After 5 Years
Return On Investment
11%
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 | £7,679 | £7,729 | £7,770 | £7,812 | £7,854 | £38,844 |
| Profit Before Tax | £-7,679 | £-7,729 | £-7,770 | £-7,812 | £-7,854 | £-38,844 |
| Profit After Tax | £-7,679 | £-7,729 | £-7,770 | £-7,812 | £-7,854 | £-38,844 |
| Change In Property Value | £5,295 | £9,090 | £11,453 | £12,140 | £10,724 | £48,702 |
| Net Return | £-2,384 | £1,361 | £3,683 | £4,329 | £2,870 | £9,858 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -45% |
| Total Net Return (%) | -3% | 2% | 4% | 5% | 3% | 11% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change