Flat L20 2 beds 1 bath

Church Walk, Bootle, Liverpool, Merseyside L20

North West, England · L20

Initial Investment

First Year

£53,950First Year

Profit From Rental Income

After 5 Years

£16,564

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£45,464

↗ 26%After 5 Years

Return On Investment

115%

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	£14,028	£14,238	£14,594	£14,959	£15,408	£73,228
Total Expenses	£10,405	£10,472	£10,551	£10,631	£10,719	£52,779
Profit Before Tax	£3,623	£3,766	£4,043	£4,328	£4,689	£20,449
Profit After Tax	£2,934	£3,050	£3,275	£3,506	£3,798	£16,564
Change In Property Value	£5,295	£5,454	£10,299	£11,853	£12,564	£45,464
Net Return	£8,229	£8,504	£13,574	£15,358	£16,362	£62,028
Return From Rental Income (%)	5%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	16%	25%	28%	30%	115%

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