Flat
L22
1 bed
1 bath
16 Crosby Road North, Liverpool L22
Initial Investment
£22,120First YearProfit From Rental Income
£-17,528
↘ -79%After 5 Years
Change In Property Value
£12,141
↗ 28%After 5 Years
Return On Investment
-24%
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 | £3,416 | £3,466 | £3,507 | £3,549 | £3,591 | £17,528 |
| Profit Before Tax | £-3,416 | £-3,466 | £-3,507 | £-3,549 | £-3,591 | £-17,528 |
| Profit After Tax | £-3,416 | £-3,466 | £-3,507 | £-3,549 | £-3,591 | £-17,528 |
| Change In Property Value | £1,320 | £2,266 | £2,855 | £3,026 | £2,673 | £12,141 |
| Net Return | £-2,096 | £-1,200 | £-652 | £-522 | £-918 | £-5,387 |
| Return From Rental Income (%) | -15% | -16% | -16% | -16% | -16% | -79% |
| Total Net Return (%) | -9% | -5% | -3% | -2% | -4% | -24% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change