Flat
L20
0 beds
0 baths
Stanley Road, Bootle L20
North West, England · L20
View property listing
Initial Investment
£125,550First YearProfit From Rental Income
£-60,037
↘ -48%After 5 Years
Change In Property Value
£49,651
↗ 20%After 5 Years
Return On Investment
-8%
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 | £11,919 | £11,965 | £12,008 | £12,052 | £12,094 | £60,037 |
| Profit Before Tax | £-11,919 | £-11,965 | £-12,008 | £-12,052 | £-12,094 | £-60,037 |
| Profit After Tax | £-11,919 | £-11,965 | £-12,008 | £-12,052 | £-12,094 | £-60,037 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £15,622 | £49,651 |
| Net Return | £-6,919 | £-6,865 | £-1,604 | £1,474 | £3,527 | £-10,386 |
| Return From Rental Income (%) | -9% | -10% | -10% | -10% | -10% | -48% |
| Total Net Return (%) | -6% | -5% | -1% | 1% | 3% | -8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change