Flat
L3
2 beds
2 baths
Soapworks, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£102,232First YearProfit From Rental Income
£26,553
↗ 26%After 5 Years
Change In Property Value
£89,655
↗ 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 | £20,472 | £20,779 | £21,091 | £21,618 | £22,158 | £106,118 |
| Total Expenses | £14,502 | £14,583 | £14,655 | £14,750 | £14,847 | £73,337 |
| Profit Before Tax | £5,970 | £6,196 | £6,435 | £6,868 | £7,312 | £32,781 |
| Profit After Tax | £4,835 | £5,019 | £5,213 | £5,563 | £5,923 | £26,553 |
| Change In Property Value | £9,749 | £18,408 | £21,186 | £22,458 | £17,854 | £89,655 |
| Net Return | £14,584 | £23,427 | £26,399 | £28,021 | £23,776 | £116,207 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 14% | 23% | 26% | 27% | 23% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change