Flat L3 0 beds 0 baths

Mount Pleasant, Liverpool L3

North West, England · L3

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£26,546

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£89,669

↗ 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	£14,504	£14,585	£14,657	£14,752	£14,848	£73,346
Profit Before Tax	£5,968	£6,194	£6,434	£6,867	£7,310	£32,773
Profit After Tax	£4,834	£5,017	£5,211	£5,562	£5,921	£26,546
Change In Property Value	£9,750	£18,411	£21,190	£22,461	£17,857	£89,669
Net Return	£14,584	£23,429	£26,401	£28,023	£23,778	£116,215
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	23%	26%	27%	23%	114%

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