Flat
L14
2 beds
1 bath
Pilch Lane, Liverpool L14
Initial Investment
£63,376First YearProfit From Rental Income
£-36,222
↘ -57%After 5 Years
Change In Property Value
£25,808
↗ 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 | £7,156 | £7,202 | £7,245 | £7,289 | £7,331 | £36,222 |
| Profit Before Tax | £-7,156 | £-7,202 | £-7,245 | £-7,289 | £-7,331 | £-36,222 |
| Profit After Tax | £-7,156 | £-7,202 | £-7,245 | £-7,289 | £-7,331 | £-36,222 |
| Change In Property Value | £2,599 | £2,651 | £5,408 | £7,030 | £8,120 | £25,808 |
| Net Return | £-4,557 | £-4,551 | £-1,837 | £-258 | £789 | £-10,414 |
| Return From Rental Income (%) | -11% | -11% | -11% | -12% | -12% | -57% |
| 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