Flat L3 2 beds 1 bath

South Ferry Quay, Liverpool L3

North West, England · L3

Initial Investment

First Year

£54,985First Year

Profit From Rental Income

After 5 Years

£10,939

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£49,649

↗ 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	£8,924	£8,991	£9,049	£9,120	£9,193	£45,277
Profit Before Tax	£2,416	£2,519	£2,634	£2,855	£3,081	£13,505
Profit After Tax	£1,957	£2,041	£2,133	£2,312	£2,496	£10,939
Change In Property Value	£5,399	£10,194	£11,733	£12,437	£9,887	£49,649
Net Return	£7,356	£12,235	£13,866	£14,749	£12,383	£60,588
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