Flat L20 1 bed 1 bath

Marsh Lane Fl4, Borough House Flat 4, Bootle L20

North West, England · L20

Initial Investment

First Year

£13,000First Year

Profit From Rental Income

After 5 Years

£7,946

↗ 61%After 5 Years

Change In Property Value

After 5 Years

£10,304

↗ 26%After 5 Years

Return On Investment

140%

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	£6,000	£6,090	£6,242	£6,398	£6,590	£31,321
Total Expenses	£4,187	£4,242	£4,300	£4,360	£4,422	£21,510
Profit Before Tax	£1,813	£1,848	£1,942	£2,039	£2,169	£9,810
Profit After Tax	£1,469	£1,497	£1,573	£1,651	£1,757	£7,946
Change In Property Value	£1,200	£1,236	£2,334	£2,686	£2,847	£10,304
Net Return	£2,669	£2,733	£3,907	£4,338	£4,604	£18,250
Return From Rental Income (%)	11%	12%	12%	13%	14%	61%
Total Net Return (%)	21%	21%	30%	33%	35%	140%

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