Flat
L20
1 bed
1 bath
Worcester Court, Bootle L20
North West, England · L20
View property listing
Initial Investment
£25,000First YearProfit From Rental Income
£-20,362
↘ -81%After 5 Years
Change In Property Value
£9,930
↗ 20%After 5 Years
Return On Investment
-42%
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 | £3,984 | £4,030 | £4,073 | £4,117 | £4,159 | £20,362 |
| Profit Before Tax | £-3,984 | £-4,030 | £-4,073 | £-4,117 | £-4,159 | £-20,362 |
| Profit After Tax | £-3,984 | £-4,030 | £-4,073 | £-4,117 | £-4,159 | £-20,362 |
| Change In Property Value | £1,000 | £1,020 | £2,081 | £2,705 | £3,124 | £9,930 |
| Net Return | £-2,984 | £-3,010 | £-1,992 | £-1,412 | £-1,035 | £-10,432 |
| Return From Rental Income (%) | -16% | -16% | -16% | -16% | -17% | -81% |
| Total Net Return (%) | -12% | -12% | -8% | -6% | -4% | -42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change