Flat
L20
1 bed
1 bath
Clairville Close, Bootle, Merseyside L20
Initial Investment
£32,200First YearProfit From Rental Income
£-20,906
↘ -65%After 5 Years
Change In Property Value
£17,936
↗ 28%After 5 Years
Return On Investment
-9%
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 | £4,091 | £4,141 | £4,182 | £4,224 | £4,267 | £20,906 |
| Profit Before Tax | £-4,091 | £-4,141 | £-4,182 | £-4,224 | £-4,267 | £-20,906 |
| Profit After Tax | £-4,091 | £-4,141 | £-4,182 | £-4,224 | £-4,267 | £-20,906 |
| Change In Property Value | £1,950 | £3,348 | £4,218 | £4,471 | £3,949 | £17,936 |
| Net Return | £-2,141 | £-794 | £35 | £247 | £-318 | £-2,971 |
| Return From Rental Income (%) | -13% | -13% | -13% | -13% | -13% | -65% |
| Total Net Return (%) | -7% | -2% | 0% | 1% | -1% | -9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change