Flat L3 2 beds 2 baths

Soapworks, Liverpool Business District, Liverpool L3

North West, England · L3

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£21,181

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£75,873

↗ 28%After 5 Years

Return On Investment

115%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,328	£17,588	£17,852	£18,298	£18,755	£89,821
Total Expenses	£12,581	£12,657	£12,724	£12,811	£12,899	£63,672
Profit Before Tax	£4,747	£4,931	£5,127	£5,487	£5,856	£26,149
Profit After Tax	£3,845	£3,994	£4,153	£4,445	£4,744	£21,181
Change In Property Value	£8,250	£15,579	£17,930	£19,006	£15,109	£75,873
Net Return	£12,095	£19,573	£22,083	£23,450	£19,853	£97,054
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	28%	23%	115%

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