Flat L3 2 beds 2 baths

Soapworks, Liverpool Business District, Liverpool L3

North West, England · L3

Initial Investment

First Year

£119,732First Year

Profit From Rental Income

After 5 Years

£31,918

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£103,450

↗ 28%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,616	£23,970	£24,330	£24,938	£25,561	£122,416
Total Expenses	£16,426	£16,511	£16,588	£16,691	£16,796	£83,011
Profit Before Tax	£7,190	£7,459	£7,742	£8,247	£8,766	£39,405
Profit After Tax	£5,824	£6,042	£6,271	£6,680	£7,100	£31,918
Change In Property Value	£11,249	£21,241	£24,446	£25,913	£20,601	£103,450
Net Return	£17,073	£27,283	£30,717	£32,594	£27,701	£135,368
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	23%	26%	27%	23%	113%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change