Flat
L32
2 beds
1 bath
Overton Close, Liverpool L32
Initial Investment
£28,360First YearProfit From Rental Income
£-19,619
↘ -69%After 5 Years
Change In Property Value
£15,728
↗ 28%After 5 Years
Return On Investment
-14%
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 | £3,834 | £3,884 | £3,925 | £3,967 | £4,009 | £19,619 |
| Profit Before Tax | £-3,834 | £-3,884 | £-3,925 | £-3,967 | £-4,009 | £-19,619 |
| Profit After Tax | £-3,834 | £-3,884 | £-3,925 | £-3,967 | £-4,009 | £-19,619 |
| Change In Property Value | £1,710 | £2,936 | £3,699 | £3,921 | £3,463 | £15,728 |
| Net Return | £-2,124 | £-948 | £-226 | £-46 | £-546 | £-3,891 |
| Return From Rental Income (%) | -14% | -14% | -14% | -14% | -14% | -69% |
| Total Net Return (%) | -7% | -3% | -1% | 0% | -2% | -14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change