Flat
L23
2 beds
1 bath
Burbo Bank Road South, Blundellsands L23
Initial Investment
£114,850First YearProfit From Rental Income
£-47,451
↘ -41%After 5 Years
Change In Property Value
£63,464
↗ 28%After 5 Years
Return On Investment
14%
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 | £9,400 | £9,450 | £9,491 | £9,533 | £9,576 | £47,451 |
| Profit Before Tax | £-9,400 | £-9,450 | £-9,491 | £-9,533 | £-9,576 | £-47,451 |
| Profit After Tax | £-9,400 | £-9,450 | £-9,491 | £-9,533 | £-9,576 | £-47,451 |
| Change In Property Value | £6,900 | £11,845 | £14,925 | £15,820 | £13,974 | £63,464 |
| Net Return | £-2,500 | £2,395 | £5,433 | £6,287 | £4,399 | £16,014 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| Total Net Return (%) | -2% | 2% | 5% | 5% | 4% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change