Flat
L31
2 beds
1 bath
Pye Bridge Court, Melling L31
Initial Investment
£96,125First YearProfit From Rental Income
£-49,126
↘ -51%After 5 Years
Change In Property Value
£38,728
↗ 20%After 5 Years
Return On Investment
-11%
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 | £9,737 | £9,783 | £9,826 | £9,869 | £9,912 | £49,126 |
| Profit Before Tax | £-9,737 | £-9,783 | £-9,826 | £-9,869 | £-9,912 | £-49,126 |
| Profit After Tax | £-9,737 | £-9,783 | £-9,826 | £-9,869 | £-9,912 | £-49,126 |
| Change In Property Value | £3,900 | £3,978 | £8,115 | £10,550 | £12,185 | £38,728 |
| Net Return | £-5,837 | £-5,805 | £-1,710 | £680 | £2,273 | £-10,399 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -51% |
| Total Net Return (%) | -6% | -6% | -2% | 1% | 2% | -11% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change