Flat
L30
2 beds
1 bath
The Marian Way, Netherton L30
Initial Investment
£27,400First YearProfit From Rental Income
£-19,297
↘ -70%After 5 Years
Change In Property Value
£15,176
↗ 28%After 5 Years
Return On Investment
-15%
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 | £3,770 | £3,820 | £3,861 | £3,902 | £3,945 | £19,297 |
| Profit Before Tax | £-3,770 | £-3,820 | £-3,861 | £-3,902 | £-3,945 | £-19,297 |
| Profit After Tax | £-3,770 | £-3,820 | £-3,861 | £-3,902 | £-3,945 | £-19,297 |
| Change In Property Value | £1,650 | £2,833 | £3,569 | £3,783 | £3,342 | £15,176 |
| Net Return | £-2,120 | £-987 | £-292 | £-119 | £-603 | £-4,121 |
| Return From Rental Income (%) | -14% | -14% | -14% | -14% | -14% | -70% |
| Total Net Return (%) | -8% | -4% | -1% | 0% | -2% | -15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change