Flat
L17
0 beds
0 baths
Waverley Road, Liverpool L17
Initial Investment
£575,549First YearProfit From Rental Income
£-179,062
↘ -31%After 5 Years
Change In Property Value
£168,813
↗ 20%After 5 Years
Return On Investment
-2%
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 | £35,724 | £35,770 | £35,813 | £35,857 | £35,899 | £179,062 |
| Profit Before Tax | £-35,724 | £-35,770 | £-35,813 | £-35,857 | £-35,899 | £-179,062 |
| Profit After Tax | £-35,724 | £-35,770 | £-35,813 | £-35,857 | £-35,899 | £-179,062 |
| Change In Property Value | £17,000 | £17,340 | £35,374 | £45,986 | £53,113 | £168,813 |
| Net Return | £-18,724 | £-18,430 | £-439 | £10,129 | £17,214 | £-10,249 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change