Flat
L20
0 beds
0 baths
Stanley Road, Bootle L20
North West, England · L20
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£11,423
↗ 27%After 5 Years
Change In Property Value
£36,062
↗ 26%After 5 Years
Return On Investment
110%
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 | £11,136 | £11,303 | £11,586 | £11,875 | £12,232 | £58,131 |
| Total Expenses | £8,668 | £8,731 | £8,802 | £8,875 | £8,953 | £44,029 |
| Profit Before Tax | £2,468 | £2,572 | £2,784 | £3,000 | £3,278 | £14,103 |
| Profit After Tax | £1,999 | £2,084 | £2,255 | £2,430 | £2,655 | £11,423 |
| Change In Property Value | £4,200 | £4,326 | £8,169 | £9,402 | £9,966 | £36,062 |
| Net Return | £6,199 | £6,410 | £10,424 | £11,832 | £12,621 | £47,485 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 15% | 24% | 28% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change