Flat
L15
2 beds
1 bath
Olive Mount Road, Liverpool, Merseyside L15
Initial Investment
£58,600First YearProfit From Rental Income
£-34,248
↘ -58%After 5 Years
Change In Property Value
£23,832
↗ 20%After 5 Years
Return On Investment
-18%
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 | £6,761 | £6,807 | £6,850 | £6,894 | £6,936 | £34,248 |
| Profit Before Tax | £-6,761 | £-6,807 | £-6,850 | £-6,894 | £-6,936 | £-34,248 |
| Profit After Tax | £-6,761 | £-6,807 | £-6,850 | £-6,894 | £-6,936 | £-34,248 |
| Change In Property Value | £2,400 | £2,448 | £4,994 | £6,492 | £7,498 | £23,832 |
| Net Return | £-4,361 | £-4,359 | £-1,856 | £-402 | £562 | £-10,416 |
| Return From Rental Income (%) | -12% | -12% | -12% | -12% | -12% | -58% |
| Total Net Return (%) | -7% | -7% | -3% | -1% | 1% | -18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change