Flat
L22
0 beds
1 bath
Crosby Gardens, Crosby Road North, Waterloo, Liverpool L22
Initial Investment
£34,600First YearProfit From Rental Income
£-21,711
↘ -63%After 5 Years
Change In Property Value
£19,315
↗ 28%After 5 Years
Return On Investment
-7%
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 | £4,252 | £4,302 | £4,343 | £4,385 | £4,428 | £21,711 |
| Profit Before Tax | £-4,252 | £-4,302 | £-4,343 | £-4,385 | £-4,428 | £-21,711 |
| Profit After Tax | £-4,252 | £-4,302 | £-4,343 | £-4,385 | £-4,428 | £-21,711 |
| Change In Property Value | £2,100 | £3,605 | £4,542 | £4,815 | £4,253 | £19,315 |
| Net Return | £-2,152 | £-697 | £199 | £430 | £-175 | £-2,395 |
| Return From Rental Income (%) | -12% | -12% | -13% | -13% | -13% | -63% |
| Total Net Return (%) | -6% | -2% | 1% | 1% | -1% | -7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change