Flat L3 2 beds 2 baths

Brook Street, Liverpool, Merseyside L3

North West, England · L3

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£16,343

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£63,458

↗ 28%After 5 Years

Return On Investment

114%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,496	£14,713	£14,934	£15,307	£15,690	£75,141
Total Expenses	£10,850	£10,922	£10,985	£11,064	£11,145	£54,965
Profit Before Tax	£3,646	£3,792	£3,949	£4,244	£4,545	£20,177
Profit After Tax	£2,953	£3,071	£3,199	£3,437	£3,682	£16,343
Change In Property Value	£6,900	£13,030	£14,996	£15,896	£12,637	£63,458
Net Return	£9,853	£16,101	£18,195	£19,333	£16,319	£79,801
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	23%	26%	28%	23%	114%

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