Flat
L13
1 bed
1 bath
Plot 11 Marlborough Road, Liverpool L13
Initial Investment
£66,760First YearProfit From Rental Income
£-37,621
↘ -56%After 5 Years
Change In Property Value
£27,209
↗ 20%After 5 Years
Return On Investment
-16%
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 | £7,435 | £7,481 | £7,524 | £7,568 | £7,611 | £37,621 |
| Profit Before Tax | £-7,435 | £-7,481 | £-7,524 | £-7,568 | £-7,611 | £-37,621 |
| Profit After Tax | £-7,435 | £-7,481 | £-7,524 | £-7,568 | £-7,611 | £-37,621 |
| Change In Property Value | £2,740 | £2,795 | £5,701 | £7,412 | £8,561 | £27,209 |
| Net Return | £-4,695 | £-4,687 | £-1,823 | £-156 | £950 | £-10,412 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -56% |
| Total Net Return (%) | -7% | -7% | -3% | 0% | 1% | -16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change