Flat
L37
2 beds
1 bath
Kenyons Court, Kenyons Lane, Formby L37
Initial Investment
£75,600First YearProfit From Rental Income
£-35,385
↘ -47%After 5 Years
Change In Property Value
£42,769
↗ 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 | £6,987 | £7,037 | £7,078 | £7,120 | £7,163 | £35,385 |
| Profit Before Tax | £-6,987 | £-7,037 | £-7,078 | £-7,120 | £-7,163 | £-35,385 |
| Profit After Tax | £-6,987 | £-7,037 | £-7,078 | £-7,120 | £-7,163 | £-35,385 |
| Change In Property Value | £4,650 | £7,983 | £10,058 | £10,661 | £9,418 | £42,769 |
| Net Return | £-2,337 | £945 | £2,980 | £3,541 | £2,255 | £7,385 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -47% |
| Total Net Return (%) | -3% | 1% | 4% | 5% | 3% | 10% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change