Flat
L20
1 bed
1 bath
Bootle, Liverpool L20
Initial Investment
£52,600First YearProfit From Rental Income
£-27,743
↘ -53%After 5 Years
Change In Property Value
£29,663
↗ 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 | £5,459 | £5,509 | £5,550 | £5,592 | £5,634 | £27,743 |
| Profit Before Tax | £-5,459 | £-5,509 | £-5,550 | £-5,592 | £-5,634 | £-27,743 |
| Profit After Tax | £-5,459 | £-5,509 | £-5,550 | £-5,592 | £-5,634 | £-27,743 |
| Change In Property Value | £3,225 | £5,536 | £6,976 | £7,394 | £6,532 | £29,663 |
| Net Return | £-2,234 | £27 | £1,426 | £1,803 | £897 | £1,919 |
| Return From Rental Income (%) | -10% | -10% | -11% | -11% | -11% | -53% |
| Total Net Return (%) | -4% | 0% | 3% | 3% | 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