Flat L3 0 beds 0 baths

Falkland Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£58,873

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£172,439

↗ 28%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£39,372	£39,963	£40,562	£41,576	£42,615	£204,088
Total Expenses	£26,047	£26,156	£26,257	£26,400	£26,546	£131,405
Profit Before Tax	£13,325	£13,807	£14,305	£15,176	£16,069	£72,683
Profit After Tax	£10,794	£11,184	£11,587	£12,293	£13,016	£58,873
Change In Property Value	£18,750	£35,406	£40,749	£43,194	£34,339	£172,439
Net Return	£29,544	£46,590	£52,337	£55,487	£47,355	£231,313
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	14%	22%	25%	27%	23%	112%

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