Flat
L20
1 bed
1 bath
Marsh Lane Fl9, Borough House, Bootle L20
North West, England · L20
View property listing
Initial Investment
£20,200First YearProfit From Rental Income
£-18,378
↘ -91%After 5 Years
Change In Property Value
£7,944
↗ 20%After 5 Years
Return On Investment
-52%
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 | £3,587 | £3,633 | £3,676 | £3,720 | £3,762 | £18,378 |
| Profit Before Tax | £-3,587 | £-3,633 | £-3,676 | £-3,720 | £-3,762 | £-18,378 |
| Profit After Tax | £-3,587 | £-3,633 | £-3,676 | £-3,720 | £-3,762 | £-18,378 |
| Change In Property Value | £800 | £816 | £1,665 | £2,164 | £2,499 | £7,944 |
| Net Return | £-2,787 | £-2,817 | £-2,011 | £-1,556 | £-1,263 | £-10,434 |
| Return From Rental Income (%) | -18% | -18% | -18% | -18% | -19% | -91% |
| Total Net Return (%) | -14% | -14% | -10% | -8% | -6% | -52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change