Flat
L3
1 bed
1 bath
Soapworks, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£57,985First YearProfit From Rental Income
£11,994
↗ 21%After 5 Years
Change In Property Value
£52,408
↗ 28%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,964 | £12,143 | £12,326 | £12,634 | £12,950 | £62,016 |
| Total Expenses | £9,308 | £9,376 | £9,435 | £9,508 | £9,582 | £47,209 |
| Profit Before Tax | £2,656 | £2,767 | £2,890 | £3,126 | £3,368 | £14,807 |
| Profit After Tax | £2,151 | £2,242 | £2,341 | £2,532 | £2,728 | £11,994 |
| Change In Property Value | £5,699 | £10,761 | £12,385 | £13,128 | £10,436 | £52,408 |
| Net Return | £7,850 | £13,002 | £14,726 | £15,660 | £13,164 | £64,402 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 14% | 22% | 25% | 27% | 23% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change