Flat
L13
1 bed
1 bath
Regency Court, Old Swan L13
Initial Investment
£41,776First YearProfit From Rental Income
£-27,295
↘ -65%After 5 Years
Change In Property Value
£16,871
↗ 20%After 5 Years
Return On Investment
-25%
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 | £5,370 | £5,416 | £5,459 | £5,503 | £5,546 | £27,295 |
| Profit Before Tax | £-5,370 | £-5,416 | £-5,459 | £-5,503 | £-5,546 | £-27,295 |
| Profit After Tax | £-5,370 | £-5,416 | £-5,459 | £-5,503 | £-5,546 | £-27,295 |
| Change In Property Value | £1,699 | £1,733 | £3,535 | £4,596 | £5,308 | £16,871 |
| Net Return | £-3,671 | £-3,683 | £-1,924 | £-907 | £-238 | £-10,424 |
| Return From Rental Income (%) | -13% | -13% | -13% | -13% | -13% | -65% |
| Total Net Return (%) | -9% | -9% | -5% | -2% | -1% | -25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change