Flat
L37
2 beds
1 bath
Kenyons Court, Kenyons Lane, Formby L37
Initial Investment
£75,600First YearProfit From Rental Income
£-41,191
↘ -54%After 5 Years
Change In Property Value
£30,783
↗ 20%After 5 Years
Return On Investment
-14%
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 | £8,150 | £8,196 | £8,239 | £8,282 | £8,325 | £41,191 |
| Profit Before Tax | £-8,150 | £-8,196 | £-8,239 | £-8,282 | £-8,325 | £-41,191 |
| Profit After Tax | £-8,150 | £-8,196 | £-8,239 | £-8,282 | £-8,325 | £-41,191 |
| Change In Property Value | £3,100 | £3,162 | £6,450 | £8,386 | £9,685 | £30,783 |
| Net Return | £-5,050 | £-5,034 | £-1,788 | £103 | £1,360 | £-10,408 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -54% |
| Total Net Return (%) | -7% | -7% | -2% | 0% | 2% | -14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change