Flat
L15
2 beds
1 bath
Davenham Court, Wavertree, Liverpool L15
Initial Investment
£64,600First YearProfit From Rental Income
£-36,728
↘ -57%After 5 Years
Change In Property Value
£26,315
↗ 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 | £7,257 | £7,303 | £7,346 | £7,390 | £7,432 | £36,728 |
| Profit Before Tax | £-7,257 | £-7,303 | £-7,346 | £-7,390 | £-7,432 | £-36,728 |
| Profit After Tax | £-7,257 | £-7,303 | £-7,346 | £-7,390 | £-7,432 | £-36,728 |
| Change In Property Value | £2,650 | £2,703 | £5,514 | £7,168 | £8,279 | £26,315 |
| Net Return | £-4,607 | £-4,600 | £-1,832 | £-221 | £847 | £-10,413 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -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