Flat L3 2 beds 2 baths

Wellington Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£19,553

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£71,735

↗ 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	£16,380	£16,626	£16,875	£17,297	£17,729	£84,907
Total Expenses	£12,004	£12,078	£12,144	£12,228	£12,314	£60,768
Profit Before Tax	£4,377	£4,548	£4,731	£5,069	£5,415	£24,140
Profit After Tax	£3,545	£3,684	£3,832	£4,106	£4,387	£19,553
Change In Property Value	£7,800	£14,729	£16,952	£17,969	£14,285	£71,735
Net Return	£11,345	£18,413	£20,784	£22,075	£18,672	£91,288
Return From Rental Income (%)	4%	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