Flat L20 1 bed 1 bath

Worcester Court, Bootle L20

North West, England · L20

Initial Investment

First Year

£17,500First Year

Profit From Rental Income

After 5 Years

£6,678

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£14,167

↗ 26%After 5 Years

Return On Investment

119%

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	£6,300	£6,395	£6,554	£6,718	£6,920	£32,887
Total Expenses	£4,812	£4,868	£4,927	£4,987	£5,050	£24,643
Profit Before Tax	£1,488	£1,527	£1,628	£1,731	£1,870	£8,244
Profit After Tax	£1,205	£1,237	£1,319	£1,402	£1,515	£6,678
Change In Property Value	£1,650	£1,700	£3,209	£3,694	£3,915	£14,167
Net Return	£2,855	£2,936	£4,528	£5,096	£5,430	£20,845
Return From Rental Income (%)	7%	7%	8%	8%	9%	38%
Total Net Return (%)	16%	17%	26%	29%	31%	119%

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