Flat
L24
2 beds
1 bath
Addenbrook Drive, Hunts Cross, Liverpool L24
Initial Investment
£41,800First YearProfit From Rental Income
£-24,124
↘ -58%After 5 Years
Change In Property Value
£23,454
↗ 28%After 5 Years
Return On Investment
-2%
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 | £4,735 | £4,785 | £4,826 | £4,868 | £4,910 | £24,124 |
| Profit Before Tax | £-4,735 | £-4,785 | £-4,826 | £-4,868 | £-4,910 | £-24,124 |
| Profit After Tax | £-4,735 | £-4,785 | £-4,826 | £-4,868 | £-4,910 | £-24,124 |
| Change In Property Value | £2,550 | £4,378 | £5,516 | £5,847 | £5,164 | £23,454 |
| Net Return | £-2,185 | £-407 | £690 | £979 | £254 | £-669 |
| Return From Rental Income (%) | -11% | -11% | -12% | -12% | -12% | -58% |
| Total Net Return (%) | -5% | -1% | 2% | 2% | 1% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change