Flat
L3
1 bed
1 bath
Soapworks, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£54,985First YearProfit From Rental Income
£10,939
↗ 20%After 5 Years
Change In Property Value
£49,649
↗ 28%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,340 | £11,510 | £11,683 | £11,975 | £12,274 | £58,782 |
| Total Expenses | £8,924 | £8,991 | £9,049 | £9,120 | £9,193 | £45,277 |
| Profit Before Tax | £2,416 | £2,519 | £2,634 | £2,855 | £3,081 | £13,505 |
| Profit After Tax | £1,957 | £2,041 | £2,133 | £2,312 | £2,496 | £10,939 |
| Change In Property Value | £5,399 | £10,194 | £11,733 | £12,437 | £9,887 | £49,649 |
| Net Return | £7,356 | £12,235 | £13,866 | £14,749 | £12,383 | £60,588 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 23% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change