Flat
L20
1 bed
1 bath
Bedford Road, Bootle L20
North West, England · L20
View property listing
Initial Investment
£17,776First YearProfit From Rental Income
£16,529
↗ 93%After 5 Years
Change In Property Value
£6,941
↗ 20%After 5 Years
Return On Investment
132%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,600 | £6,732 | £6,900 | £7,073 | £7,250 | £34,555 |
| Total Expenses | £2,767 | £2,796 | £2,829 | £2,862 | £2,895 | £14,148 |
| Profit Before Tax | £3,833 | £3,936 | £4,072 | £4,211 | £4,355 | £20,406 |
| Profit After Tax | £3,105 | £3,188 | £3,298 | £3,411 | £3,527 | £16,529 |
| Change In Property Value | £699 | £713 | £1,454 | £1,891 | £2,184 | £6,941 |
| Net Return | £3,804 | £3,901 | £4,752 | £5,302 | £5,711 | £23,470 |
| Return From Rental Income (%) | 17% | 18% | 19% | 19% | 20% | 93% |
| Total Net Return (%) | 21% | 22% | 27% | 30% | 32% | 132% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change