Flat
L13
2 beds
2 baths
Plot 26 Marlborough Road, Liverpool L13
Initial Investment
£97,730First YearProfit From Rental Income
£-49,722
↘ -51%After 5 Years
Change In Property Value
£39,323
↗ 20%After 5 Years
Return On Investment
-11%
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 | £9,856 | £9,902 | £9,945 | £9,988 | £10,031 | £49,722 |
| Profit Before Tax | £-9,856 | £-9,902 | £-9,945 | £-9,988 | £-10,031 | £-49,722 |
| Profit After Tax | £-9,856 | £-9,902 | £-9,945 | £-9,988 | £-10,031 | £-49,722 |
| Change In Property Value | £3,960 | £4,039 | £8,240 | £10,712 | £12,372 | £39,323 |
| Net Return | £-5,896 | £-5,862 | £-1,705 | £723 | £2,341 | £-10,398 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -51% |
| Total Net Return (%) | -6% | -6% | -2% | 1% | 2% | -11% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change