Flat L3 2 beds 2 baths

Quay Central, Liverpool L3

North West, England · L3

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£9,878

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£46,904

↗ 28%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,716	£10,877	£11,040	£11,316	£11,599	£55,547
Total Expenses	£8,541	£8,607	£8,665	£8,734	£8,805	£43,353
Profit Before Tax	£2,175	£2,269	£2,375	£2,582	£2,794	£12,195
Profit After Tax	£1,761	£1,838	£1,924	£2,091	£2,263	£9,878
Change In Property Value	£5,100	£9,631	£11,084	£11,749	£9,340	£46,904
Net Return	£6,861	£11,469	£13,008	£13,840	£11,603	£56,781
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	13%	22%	25%	27%	22%	109%

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