Flat
L25
2 beds
1 bath
Woodholme Court, Liverpool L25
Initial Investment
£51,400First YearProfit From Rental Income
£-31,273
↘ -61%After 5 Years
Change In Property Value
£20,853
↗ 20%After 5 Years
Return On Investment
-20%
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 | £6,166 | £6,212 | £6,255 | £6,299 | £6,341 | £31,273 |
| Profit Before Tax | £-6,166 | £-6,212 | £-6,255 | £-6,299 | £-6,341 | £-31,273 |
| Profit After Tax | £-6,166 | £-6,212 | £-6,255 | £-6,299 | £-6,341 | £-31,273 |
| Change In Property Value | £2,100 | £2,142 | £4,370 | £5,681 | £6,561 | £20,853 |
| Net Return | £-4,066 | £-4,070 | £-1,885 | £-618 | £220 | £-10,419 |
| Return From Rental Income (%) | -12% | -12% | -12% | -12% | -12% | -61% |
| Total Net Return (%) | -8% | -8% | -4% | -1% | 0% | -20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change