Flat
L31
2 beds
1 bath
Pye Bridge Court, Melling L31
Initial Investment
£96,125First YearProfit From Rental Income
£-41,820
↘ -44%After 5 Years
Change In Property Value
£53,807
↗ 28%After 5 Years
Return On Investment
12%
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 | £8,274 | £8,324 | £8,365 | £8,407 | £8,450 | £41,820 |
| Profit Before Tax | £-8,274 | £-8,324 | £-8,365 | £-8,407 | £-8,450 | £-41,820 |
| Profit After Tax | £-8,274 | £-8,324 | £-8,365 | £-8,407 | £-8,450 | £-41,820 |
| Change In Property Value | £5,850 | £10,043 | £12,654 | £13,413 | £11,848 | £53,807 |
| Net Return | £-2,424 | £1,718 | £4,288 | £5,006 | £3,398 | £11,987 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -44% |
| Total Net Return (%) | -3% | 2% | 4% | 5% | 4% | 12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change