Flat
L13
2 beds
1 bath
Archbrook Mews Flat 2, Stoneycroft, Stoneycroft L13
Initial Investment
£48,520First YearProfit From Rental Income
£-30,082
↘ -62%After 5 Years
Change In Property Value
£19,662
↗ 20%After 5 Years
Return On Investment
-21%
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 | £5,928 | £5,974 | £6,017 | £6,061 | £6,103 | £30,082 |
| Profit Before Tax | £-5,928 | £-5,974 | £-6,017 | £-6,061 | £-6,103 | £-30,082 |
| Profit After Tax | £-5,928 | £-5,974 | £-6,017 | £-6,061 | £-6,103 | £-30,082 |
| Change In Property Value | £1,980 | £2,020 | £4,120 | £5,356 | £6,186 | £19,662 |
| Net Return | £-3,948 | £-3,954 | £-1,897 | £-705 | £83 | £-10,421 |
| Return From Rental Income (%) | -12% | -12% | -12% | -12% | -13% | -62% |
| Total Net Return (%) | -8% | -8% | -4% | -1% | 0% | -21% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change