Flat L20 0 beds 0 baths

Bowles Street, Bootle L20

North West, England · L20

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£-1,314

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£24,825

↗ 20%After 5 Years

Return On Investment

39%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,200	£7,344	£7,528	£7,716	£7,909	£37,696
Total Expenses	£7,679	£7,740	£7,801	£7,864	£7,926	£39,010
Profit Before Tax	£-479	£-396	£-273	£-148	£-17	£-1,314
Profit After Tax	£-479	£-396	£-273	£-148	£-17	£-1,314
Change In Property Value	£2,500	£2,550	£5,202	£6,763	£7,811	£24,825
Net Return	£2,021	£2,154	£4,929	£6,615	£7,794	£23,512
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	3%	4%	8%	11%	13%	39%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change