Flat
L30
2 beds
1 bath
The Marian Way, Netherton L30
Initial Investment
£27,400First YearProfit From Rental Income
£-21,354
↘ -78%After 5 Years
Change In Property Value
£10,923
↗ 20%After 5 Years
Return On Investment
-38%
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 | £4,182 | £4,228 | £4,271 | £4,315 | £4,358 | £21,354 |
| Profit Before Tax | £-4,182 | £-4,228 | £-4,271 | £-4,315 | £-4,358 | £-21,354 |
| Profit After Tax | £-4,182 | £-4,228 | £-4,271 | £-4,315 | £-4,358 | £-21,354 |
| Change In Property Value | £1,100 | £1,122 | £2,289 | £2,976 | £3,437 | £10,923 |
| Net Return | £-3,082 | £-3,106 | £-1,982 | £-1,339 | £-921 | £-10,431 |
| Return From Rental Income (%) | -15% | -15% | -16% | -16% | -16% | -78% |
| Total Net Return (%) | -11% | -11% | -7% | -5% | -3% | -38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change