Flat
L20
0 beds
0 baths
Bowles Street, Bootle L20
North West, England · L20
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£-1,414
↘ -4%After 5 Years
Change In Property Value
£32,199
↗ 26%After 5 Years
Return On Investment
80%
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 | £7,200 | £7,308 | £7,491 | £7,678 | £7,908 | £37,585 |
| Total Expenses | £7,679 | £7,736 | £7,797 | £7,860 | £7,926 | £38,999 |
| Profit Before Tax | £-479 | £-428 | £-307 | £-182 | £-17 | £-1,414 |
| Profit After Tax | £-479 | £-428 | £-307 | £-182 | £-17 | £-1,414 |
| Change In Property Value | £3,750 | £3,863 | £7,294 | £8,394 | £8,898 | £32,199 |
| Net Return | £3,271 | £3,434 | £6,987 | £8,212 | £8,881 | £30,785 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -4% |
| Total Net Return (%) | 8% | 9% | 18% | 21% | 23% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change