Flat
L20
2 beds
1 bath
Carriage Grove, Bootle L20
North West, England · L20
View property listing
Initial Investment
£29,776First YearProfit From Rental Income
£-22,336
↘ -75%After 5 Years
Change In Property Value
£11,906
↗ 20%After 5 Years
Return On Investment
-35%
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 | £4,379 | £4,425 | £4,467 | £4,511 | £4,554 | £22,336 |
| Profit Before Tax | £-4,379 | £-4,425 | £-4,467 | £-4,511 | £-4,554 | £-22,336 |
| Profit After Tax | £-4,379 | £-4,425 | £-4,467 | £-4,511 | £-4,554 | £-22,336 |
| Change In Property Value | £1,199 | £1,223 | £2,495 | £3,243 | £3,746 | £11,906 |
| Net Return | £-3,180 | £-3,202 | £-1,973 | £-1,268 | £-808 | £-10,430 |
| Return From Rental Income (%) | -15% | -15% | -15% | -15% | -15% | -75% |
| Total Net Return (%) | -11% | -11% | -7% | -4% | -3% | -35% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change