Semi Detached
L32
2 beds
1 bath
Austin Close, Westvale L32
Initial Investment
£73,100First YearProfit From Rental Income
£-32,367
↘ -44%After 5 Years
Change In Property Value
£29,790
↗ 20%After 5 Years
Return On Investment
-4%
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 | £6,451 | £6,463 | £6,473 | £6,484 | £6,495 | £32,367 |
| Profit Before Tax | £-6,451 | £-6,463 | £-6,473 | £-6,484 | £-6,495 | £-32,367 |
| Profit After Tax | £-6,451 | £-6,463 | £-6,473 | £-6,484 | £-6,495 | £-32,367 |
| Change In Property Value | £3,000 | £3,060 | £6,242 | £8,115 | £9,373 | £29,790 |
| Net Return | £-3,451 | £-3,403 | £-231 | £1,631 | £2,878 | £-2,577 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -44% |
| Total Net Return (%) | -5% | -5% | 0% | 2% | 4% | -4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change