Flat
L17
1 bed
1 bath
Belem Tower, Belem Close, Liverpool L17
Initial Investment
£32,176First YearProfit From Rental Income
£-23,328
↘ -73%After 5 Years
Change In Property Value
£12,899
↗ 20%After 5 Years
Return On Investment
-32%
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 | £4,577 | £4,623 | £4,666 | £4,710 | £4,752 | £23,328 |
| Profit Before Tax | £-4,577 | £-4,623 | £-4,666 | £-4,710 | £-4,752 | £-23,328 |
| Profit After Tax | £-4,577 | £-4,623 | £-4,666 | £-4,710 | £-4,752 | £-23,328 |
| Change In Property Value | £1,299 | £1,325 | £2,703 | £3,514 | £4,058 | £12,899 |
| Net Return | £-3,278 | £-3,298 | £-1,963 | £-1,196 | £-694 | £-10,428 |
| Return From Rental Income (%) | -14% | -14% | -15% | -15% | -15% | -73% |
| Total Net Return (%) | -10% | -10% | -6% | -4% | -2% | -32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change