Flat L20 1 bed 1 bath

Clairville Close, Bootle, Merseyside L20

North West, England · L20

Initial Investment

First Year

£20,500First Year

Profit From Rental Income

After 5 Years

£778

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£16,743

↗ 26%After 5 Years

Return On Investment

85%

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	£5,172	£5,250	£5,381	£5,515	£5,681	£26,999
Total Expenses	£5,096	£5,150	£5,206	£5,263	£5,322	£26,037
Profit Before Tax	£76	£100	£175	£252	£358	£961
Profit After Tax	£61	£81	£142	£204	£290	£778
Change In Property Value	£1,950	£2,009	£3,793	£4,365	£4,627	£16,743
Net Return	£2,011	£2,089	£3,934	£4,569	£4,917	£17,522
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	10%	10%	19%	22%	24%	85%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change