Flat L20 1 bed 1 bath

Worcester Court, Bootle L20

North West, England · L20

Initial Investment

First Year

£17,500First Year

Profit From Rental Income

After 5 Years

£-832

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£14,167

↗ 26%After 5 Years

Return On Investment

76%

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	£4,368	£4,434	£4,544	£4,658	£4,798	£22,802
Total Expenses	£4,619	£4,671	£4,726	£4,781	£4,837	£23,634
Profit Before Tax	£-251	£-238	£-181	£-123	£-40	£-832
Profit After Tax	£-251	£-238	£-181	£-123	£-40	£-832
Change In Property Value	£1,650	£1,700	£3,209	£3,694	£3,915	£14,167
Net Return	£1,399	£1,462	£3,028	£3,571	£3,875	£13,335
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	8%	8%	17%	20%	22%	76%

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