Flat
L20
1 bed
1 bath
Worcester Court, Bootle L20
Initial Investment
£26,440First YearProfit From Rental Income
£-18,976
↘ -72%After 5 Years
Change In Property Value
£14,624
↗ 28%After 5 Years
Return On Investment
-16%
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 | £3,705 | £3,755 | £3,796 | £3,838 | £3,881 | £18,976 |
| Profit Before Tax | £-3,705 | £-3,755 | £-3,796 | £-3,838 | £-3,881 | £-18,976 |
| Profit After Tax | £-3,705 | £-3,755 | £-3,796 | £-3,838 | £-3,881 | £-18,976 |
| Change In Property Value | £1,590 | £2,730 | £3,439 | £3,646 | £3,220 | £14,624 |
| Net Return | £-2,115 | £-1,026 | £-357 | £-193 | £-661 | £-4,351 |
| Return From Rental Income (%) | -14% | -14% | -14% | -15% | -15% | -72% |
| Total Net Return (%) | -8% | -4% | -1% | -1% | -2% | -16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change