Flat
L31
1 bed
1 bath
The Fieldings, Lydiate L31
Initial Investment
£59,800First YearProfit From Rental Income
£-34,744
↘ -58%After 5 Years
Change In Property Value
£24,329
↗ 20%After 5 Years
Return On Investment
-17%
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 | £6,860 | £6,906 | £6,949 | £6,993 | £7,036 | £34,744 |
| Profit Before Tax | £-6,860 | £-6,906 | £-6,949 | £-6,993 | £-7,036 | £-34,744 |
| Profit After Tax | £-6,860 | £-6,906 | £-6,949 | £-6,993 | £-7,036 | £-34,744 |
| Change In Property Value | £2,450 | £2,499 | £5,098 | £6,627 | £7,655 | £24,329 |
| Net Return | £-4,410 | £-4,407 | £-1,851 | £-366 | £619 | £-10,415 |
| Return From Rental Income (%) | -11% | -12% | -12% | -12% | -12% | -58% |
| Total Net Return (%) | -7% | -7% | -3% | -1% | 1% | -17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change