Flat
L21
2 beds
1 bath
Bryant Road, Liverpool L21
Initial Investment
£39,400First YearProfit From Rental Income
£-26,313
↘ -67%After 5 Years
Change In Property Value
£15,888
↗ 20%After 5 Years
Return On Investment
-26%
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 | £5,174 | £5,220 | £5,263 | £5,307 | £5,349 | £26,313 |
| Profit Before Tax | £-5,174 | £-5,220 | £-5,263 | £-5,307 | £-5,349 | £-26,313 |
| Profit After Tax | £-5,174 | £-5,220 | £-5,263 | £-5,307 | £-5,349 | £-26,313 |
| Change In Property Value | £1,600 | £1,632 | £3,329 | £4,328 | £4,999 | £15,888 |
| Net Return | £-3,574 | £-3,588 | £-1,934 | £-979 | £-351 | £-10,425 |
| Return From Rental Income (%) | -13% | -13% | -13% | -13% | -14% | -67% |
| Total Net Return (%) | -9% | -9% | -5% | -2% | -1% | -26% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change