Flat
L20
2 beds
1 bath
Carriage Grove, Bootle, Merseyside L20
North West, England · L20
View property listing
Initial Investment
£22,000First YearProfit From Rental Income
£-2,962
↘ -13%After 5 Years
Change In Property Value
£18,031
↗ 26%After 5 Years
Return On Investment
68%
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 | £4,548 | £4,616 | £4,732 | £4,850 | £4,995 | £23,741 |
| Total Expenses | £5,232 | £5,285 | £5,339 | £5,395 | £5,452 | £26,704 |
| Profit Before Tax | £-684 | £-669 | £-608 | £-545 | £-457 | £-2,962 |
| Profit After Tax | £-684 | £-669 | £-608 | £-545 | £-457 | £-2,962 |
| Change In Property Value | £2,100 | £2,163 | £4,084 | £4,701 | £4,983 | £18,031 |
| Net Return | £1,416 | £1,494 | £3,477 | £4,156 | £4,526 | £15,069 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | 6% | 7% | 16% | 19% | 21% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change