Flat
L20
1 bed
1 bath
Bedford Road, Bootle L20
North West, England · L20
View property listing
Initial Investment
£11,485First YearProfit From Rental Income
£-6,721
↘ -59%After 5 Years
Change In Property Value
£9,003
↗ 26%After 5 Years
Return On Investment
20%
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 | £2,268 | £2,302 | £2,360 | £2,419 | £2,491 | £11,839 |
| Total Expenses | £3,613 | £3,663 | £3,712 | £3,761 | £3,811 | £18,560 |
| Profit Before Tax | £-1,345 | £-1,361 | £-1,352 | £-1,343 | £-1,320 | £-6,721 |
| Profit After Tax | £-1,345 | £-1,361 | £-1,352 | £-1,343 | £-1,320 | £-6,721 |
| Change In Property Value | £1,049 | £1,080 | £2,039 | £2,347 | £2,488 | £9,003 |
| Net Return | £-297 | £-281 | £687 | £1,004 | £1,168 | £2,282 |
| Return From Rental Income (%) | -12% | -12% | -12% | -12% | -11% | -59% |
| Total Net Return (%) | -3% | -2% | 6% | 9% | 10% | 20% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change