Flat
L20
2 beds
1 bath
Church Walk, Bootle, Liverpool, Merseyside L20
North West, England · L20
View property listing
Initial Investment
£86,350First YearProfit From Rental Income
£-45,456
↘ -53%After 5 Years
Change In Property Value
£35,053
↗ 20%After 5 Years
Return On Investment
-12%
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 | £9,003 | £9,049 | £9,092 | £9,135 | £9,178 | £45,456 |
| Profit Before Tax | £-9,003 | £-9,049 | £-9,092 | £-9,135 | £-9,178 | £-45,456 |
| Profit After Tax | £-9,003 | £-9,049 | £-9,092 | £-9,135 | £-9,178 | £-45,456 |
| Change In Property Value | £3,530 | £3,601 | £7,345 | £9,549 | £11,029 | £35,053 |
| Net Return | £-5,473 | £-5,448 | £-1,746 | £413 | £1,851 | £-10,403 |
| Return From Rental Income (%) | -10% | -10% | -11% | -11% | -11% | -53% |
| Total Net Return (%) | -6% | -6% | -2% | 0% | 2% | -12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change