Flat L20 2 beds 1 bath

Halidon Court, Bootle L20

North West, England · L20

Initial Investment

First Year

£27,985First Year

Profit From Rental Income

After 5 Years

£4,304

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£23,170

↗ 26%After 5 Years

Return On Investment

98%

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	£7,152	£7,259	£7,441	£7,627	£7,856	£37,334
Total Expenses	£6,284	£6,341	£6,402	£6,464	£6,530	£32,021
Profit Before Tax	£868	£919	£1,039	£1,163	£1,326	£5,314
Profit After Tax	£703	£744	£842	£942	£1,074	£4,304
Change In Property Value	£2,699	£2,779	£5,249	£6,041	£6,403	£23,170
Net Return	£3,402	£3,524	£6,090	£6,982	£7,477	£27,474
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	98%

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