Flat L3 2 beds 2 baths

Keel Wharf, Liverpool L3

North West, England · L3

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£10,932

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£49,663

↗ 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	£8,926	£8,993	£9,051	£9,122	£9,194	£45,285
Profit Before Tax	£2,415	£2,518	£2,632	£2,853	£3,080	£13,497
Profit After Tax	£1,956	£2,039	£2,132	£2,311	£2,495	£10,932
Change In Property Value	£5,400	£10,197	£11,736	£12,440	£9,890	£49,663
Net Return	£7,356	£12,236	£13,868	£14,751	£12,384	£60,595
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	22%	25%	27%	23%	110%

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