Flat
L30
2 beds
1 bath
St. Oswalds Lane, Netherton L30
Initial Investment
£31,240First YearProfit From Rental Income
£-22,941
↘ -73%After 5 Years
Change In Property Value
£12,512
↗ 20%After 5 Years
Return On Investment
-33%
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 | £4,500 | £4,546 | £4,588 | £4,632 | £4,675 | £22,941 |
| Profit Before Tax | £-4,500 | £-4,546 | £-4,588 | £-4,632 | £-4,675 | £-22,941 |
| Profit After Tax | £-4,500 | £-4,546 | £-4,588 | £-4,632 | £-4,675 | £-22,941 |
| Change In Property Value | £1,260 | £1,285 | £2,622 | £3,408 | £3,937 | £12,512 |
| Net Return | £-3,240 | £-3,260 | £-1,967 | £-1,224 | £-738 | £-10,429 |
| Return From Rental Income (%) | -14% | -15% | -15% | -15% | -15% | -73% |
| Total Net Return (%) | -10% | -10% | -6% | -4% | -2% | -33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change