Flat
L15
2 beds
1 bath
Charnley Drive, Liverpool L15
Initial Investment
£62,440First YearProfit From Rental Income
£-35,835
↘ -57%After 5 Years
Change In Property Value
£25,421
↗ 20%After 5 Years
Return On Investment
-17%
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 | £7,078 | £7,124 | £7,167 | £7,211 | £7,254 | £35,835 |
| Profit Before Tax | £-7,078 | £-7,124 | £-7,167 | £-7,211 | £-7,254 | £-35,835 |
| Profit After Tax | £-7,078 | £-7,124 | £-7,167 | £-7,211 | £-7,254 | £-35,835 |
| Change In Property Value | £2,560 | £2,611 | £5,327 | £6,925 | £7,998 | £25,421 |
| Net Return | £-4,518 | £-4,513 | £-1,841 | £-286 | £744 | £-10,414 |
| Return From Rental Income (%) | -11% | -11% | -11% | -12% | -12% | -57% |
| Total Net Return (%) | -7% | -7% | -3% | 0% | 1% | -17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change