Flat L3 1 bed 1 bath

Soapworks, Liverpool Business District, Liverpool L3

North West, England · L3

Initial Investment

First Year

£72,985First Year

Profit From Rental Income

After 5 Years

£17,404

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£66,203

↗ 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	£15,120	£15,347	£15,577	£15,966	£16,366	£78,376
Total Expenses	£11,232	£11,305	£11,369	£11,450	£11,532	£56,889
Profit Before Tax	£3,888	£4,042	£4,208	£4,517	£4,833	£21,487
Profit After Tax	£3,149	£3,274	£3,408	£3,658	£3,915	£17,404
Change In Property Value	£7,199	£13,593	£15,645	£16,583	£13,184	£66,203
Net Return	£10,347	£16,867	£19,053	£20,242	£17,098	£83,607
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
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