Flat
L30
2 beds
1 bath
St. Oswalds Lane, Netherton L30
Initial Investment
£31,240First YearProfit From Rental Income
£-20,584
↘ -66%After 5 Years
Change In Property Value
£17,384
↗ 28%After 5 Years
Return On Investment
-10%
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 | £4,027 | £4,077 | £4,118 | £4,160 | £4,203 | £20,584 |
| Profit Before Tax | £-4,027 | £-4,077 | £-4,118 | £-4,160 | £-4,203 | £-20,584 |
| Profit After Tax | £-4,027 | £-4,077 | £-4,118 | £-4,160 | £-4,203 | £-20,584 |
| Change In Property Value | £1,890 | £3,245 | £4,088 | £4,333 | £3,828 | £17,384 |
| Net Return | £-2,137 | £-833 | £-30 | £173 | £-375 | £-3,201 |
| Return From Rental Income (%) | -13% | -13% | -13% | -13% | -13% | -66% |
| Total Net Return (%) | -7% | -3% | 0% | 1% | -1% | -10% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change