Flat
L20
1 bed
1 bath
Stanley Road, Bootle L20
North West, England · L20
View property listing
Initial Investment
£20,500First YearProfit From Rental Income
£3,929
↗ 19%After 5 Years
Change In Property Value
£16,743
↗ 26%After 5 Years
Return On Investment
101%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,000 | £6,090 | £6,242 | £6,398 | £6,590 | £31,321 |
| Total Expenses | £5,179 | £5,234 | £5,292 | £5,352 | £5,413 | £26,470 |
| Profit Before Tax | £821 | £856 | £950 | £1,047 | £1,177 | £4,851 |
| Profit After Tax | £665 | £693 | £770 | £848 | £953 | £3,929 |
| Change In Property Value | £1,950 | £2,009 | £3,793 | £4,365 | £4,627 | £16,743 |
| Net Return | £2,615 | £2,702 | £4,562 | £5,213 | £5,580 | £20,673 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 27% | 101% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change