Flat
L22
0 beds
1 bath
Crosby Gardens, Crosby Road North, Waterloo, Liverpool L22
North West, England · L22
View property listing
Initial Investment
£34,600First YearProfit From Rental Income
£-24,330
↘ -70%After 5 Years
Change In Property Value
£13,902
↗ 20%After 5 Years
Return On Investment
-30%
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 | £4,777 | £4,823 | £4,866 | £4,910 | £4,953 | £24,330 |
| Profit Before Tax | £-4,777 | £-4,823 | £-4,866 | £-4,910 | £-4,953 | £-24,330 |
| Profit After Tax | £-4,777 | £-4,823 | £-4,866 | £-4,910 | £-4,953 | £-24,330 |
| Change In Property Value | £1,400 | £1,428 | £2,913 | £3,787 | £4,374 | £13,902 |
| Net Return | £-3,377 | £-3,395 | £-1,953 | £-1,123 | £-579 | £-10,427 |
| Return From Rental Income (%) | -14% | -14% | -14% | -14% | -14% | -70% |
| Total Net Return (%) | -10% | -10% | -6% | -3% | -2% | -30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change