Flat
L18
2 beds
1 bath
Carnatic Road, Liverpool L18
Initial Investment
£114,823First YearProfit From Rental Income
£-56,060
↘ -49%After 5 Years
Change In Property Value
£45,669
↗ 20%After 5 Years
Return On Investment
-9%
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 | £11,123 | £11,169 | £11,212 | £11,256 | £11,299 | £56,060 |
| Profit Before Tax | £-11,123 | £-11,169 | £-11,212 | £-11,256 | £-11,299 | £-56,060 |
| Profit After Tax | £-11,123 | £-11,169 | £-11,212 | £-11,256 | £-11,299 | £-56,060 |
| Change In Property Value | £4,599 | £4,691 | £9,570 | £12,440 | £14,369 | £45,669 |
| Net Return | £-6,524 | £-6,478 | £-1,643 | £1,184 | £3,070 | £-10,391 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -49% |
| Total Net Return (%) | -6% | -6% | -1% | 1% | 3% | -9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change