Flat
L22
0 beds
1 bath
Crosby Gardens, Crosby Road North, Waterloo, Liverpool L22
Initial Investment
£10,600First YearProfit From Rental Income
£-13,667
↘ -129%After 5 Years
Change In Property Value
£5,519
↗ 28%After 5 Years
Return On Investment
-77%
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 | £2,644 | £2,694 | £2,735 | £2,776 | £2,819 | £13,667 |
| Profit Before Tax | £-2,644 | £-2,694 | £-2,735 | £-2,776 | £-2,819 | £-13,667 |
| Profit After Tax | £-2,644 | £-2,694 | £-2,735 | £-2,776 | £-2,819 | £-13,667 |
| Change In Property Value | £600 | £1,030 | £1,298 | £1,376 | £1,215 | £5,519 |
| Net Return | £-2,044 | £-1,664 | £-1,437 | £-1,401 | £-1,604 | £-8,148 |
| Return From Rental Income (%) | -25% | -25% | -26% | -26% | -27% | -129% |
| Total Net Return (%) | -19% | -16% | -14% | -13% | -15% | -77% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change