Flat
L21
2 beds
1 bath
Violet Road, Litherland, Sefton L21
Initial Investment
£44,176First YearProfit From Rental Income
£-28,287
↘ -64%After 5 Years
Change In Property Value
£17,864
↗ 20%After 5 Years
Return On Investment
-24%
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 | £5,569 | £5,615 | £5,658 | £5,702 | £5,744 | £28,287 |
| Profit Before Tax | £-5,569 | £-5,615 | £-5,658 | £-5,702 | £-5,744 | £-28,287 |
| Profit After Tax | £-5,569 | £-5,615 | £-5,658 | £-5,702 | £-5,744 | £-28,287 |
| Change In Property Value | £1,799 | £1,835 | £3,743 | £4,866 | £5,621 | £17,864 |
| Net Return | £-3,770 | £-3,780 | £-1,914 | £-835 | £-124 | £-10,423 |
| Return From Rental Income (%) | -13% | -13% | -13% | -13% | -13% | -64% |
| Total Net Return (%) | -9% | -9% | -4% | -2% | 0% | -24% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change