Flat
L3
2 beds
2 baths
Soapworks, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£34,639
↗ 27%After 5 Years
Change In Property Value
£110,361
↗ 28%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,200 | £25,578 | £25,962 | £26,611 | £27,276 | £130,626 |
| Total Expenses | £17,390 | £17,478 | £17,557 | £17,664 | £17,773 | £87,862 |
| Profit Before Tax | £7,810 | £8,100 | £8,405 | £8,947 | £9,503 | £42,764 |
| Profit After Tax | £6,326 | £6,561 | £6,808 | £7,247 | £7,697 | £34,639 |
| Change In Property Value | £12,000 | £22,660 | £26,080 | £27,644 | £21,977 | £110,361 |
| Net Return | £18,326 | £29,221 | £32,887 | £34,891 | £29,675 | £145,000 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 23% | 26% | 27% | 23% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change