Flat L20 1 bed 1 bath

Clairville Close, Bootle, Merseyside L20

North West, England · L20

Initial Investment

First Year

£32,200First Year

Profit From Rental Income

After 5 Years

£-23,338

↘ -72%After 5 Years

Change In Property Value

After 5 Years

£12,909

↗ 20%After 5 Years

Return On Investment

-32%

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	£4,579	£4,625	£4,668	£4,712	£4,754	£23,338
Profit Before Tax	£-4,579	£-4,625	£-4,668	£-4,712	£-4,754	£-23,338
Profit After Tax	£-4,579	£-4,625	£-4,668	£-4,712	£-4,754	£-23,338
Change In Property Value	£1,300	£1,326	£2,705	£3,517	£4,062	£12,909
Net Return	£-3,279	£-3,299	£-1,963	£-1,195	£-693	£-10,428
Return From Rental Income (%)	-14%	-14%	-14%	-15%	-15%	-72%
Total Net Return (%)	-10%	-10%	-6%	-4%	-2%	-32%

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