Flat
L25
2 beds
1 bath
Woodholme Court, Liverpool L25
Initial Investment
£49,000First YearProfit From Rental Income
£-26,537
↘ -54%After 5 Years
Change In Property Value
£27,593
↗ 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 | £5,218 | £5,268 | £5,309 | £5,350 | £5,393 | £26,537 |
| Profit Before Tax | £-5,218 | £-5,268 | £-5,309 | £-5,350 | £-5,393 | £-26,537 |
| Profit After Tax | £-5,218 | £-5,268 | £-5,309 | £-5,350 | £-5,393 | £-26,537 |
| Change In Property Value | £3,000 | £5,150 | £6,489 | £6,878 | £6,076 | £27,593 |
| Net Return | £-2,218 | £-118 | £1,181 | £1,528 | £683 | £1,056 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -54% |
| Total Net Return (%) | -5% | 0% | 2% | 3% | 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