Flat
L18
2 beds
1 bath
New Heys Drive, Liverpool L18
Initial Investment
£183,849First YearProfit From Rental Income
£-76,899
↘ -42%After 5 Years
Change In Property Value
£66,532
↗ 20%After 5 Years
Return On Investment
-6%
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 | £15,291 | £15,337 | £15,380 | £15,424 | £15,467 | £76,899 |
| Profit Before Tax | £-15,291 | £-15,337 | £-15,380 | £-15,424 | £-15,467 | £-76,899 |
| Profit After Tax | £-15,291 | £-15,337 | £-15,380 | £-15,424 | £-15,467 | £-76,899 |
| Change In Property Value | £6,700 | £6,834 | £13,941 | £18,124 | £20,933 | £66,532 |
| Net Return | £-8,591 | £-8,503 | £-1,439 | £2,700 | £5,466 | £-10,367 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -42% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change