Flat
L20
2 beds
1 bath
Carriage Grove, Bootle L20
Initial Investment
£29,776First YearProfit From Rental Income
£-20,094
↘ -67%After 5 Years
Change In Property Value
£16,542
↗ 28%After 5 Years
Return On Investment
-12%
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 | £3,929 | £3,979 | £4,020 | £4,062 | £4,104 | £20,094 |
| Profit Before Tax | £-3,929 | £-3,979 | £-4,020 | £-4,062 | £-4,104 | £-20,094 |
| Profit After Tax | £-3,929 | £-3,979 | £-4,020 | £-4,062 | £-4,104 | £-20,094 |
| Change In Property Value | £1,799 | £3,087 | £3,890 | £4,124 | £3,642 | £16,542 |
| Net Return | £-2,130 | £-891 | £-130 | £62 | £-462 | £-3,552 |
| Return From Rental Income (%) | -13% | -13% | -14% | -14% | -14% | -67% |
| Total Net Return (%) | -7% | -3% | 0% | 0% | -2% | -12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change