Flat
L11
2 beds
1 bath
Storrington Avenue, Croxteth, Liverpool L11
Initial Investment
£17,800First YearProfit From Rental Income
£-17,386
↘ -98%After 5 Years
Change In Property Value
£6,951
↗ 20%After 5 Years
Return On Investment
-59%
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 | £3,389 | £3,435 | £3,478 | £3,521 | £3,564 | £17,386 |
| Profit Before Tax | £-3,389 | £-3,435 | £-3,478 | £-3,521 | £-3,564 | £-17,386 |
| Profit After Tax | £-3,389 | £-3,435 | £-3,478 | £-3,521 | £-3,564 | £-17,386 |
| Change In Property Value | £700 | £714 | £1,457 | £1,894 | £2,187 | £6,951 |
| Net Return | £-2,689 | £-2,721 | £-2,021 | £-1,628 | £-1,377 | £-10,435 |
| Return From Rental Income (%) | -19% | -19% | -20% | -20% | -20% | -98% |
| Total Net Return (%) | -15% | -15% | -11% | -9% | -8% | -59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change