Flat
L3
2 beds
2 baths
Soapworks, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£34,646
↗ 27%After 5 Years
Change In Property Value
£110,347
↗ 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 | £17,388 | £17,476 | £17,556 | £17,662 | £17,771 | £87,854 |
| Profit Before Tax | £7,812 | £8,102 | £8,406 | £8,948 | £9,505 | £42,772 |
| Profit After Tax | £6,327 | £6,562 | £6,809 | £7,248 | £7,699 | £34,646 |
| Change In Property Value | £11,999 | £22,657 | £26,076 | £27,641 | £21,975 | £110,347 |
| Net Return | £18,326 | £29,220 | £32,885 | £34,889 | £29,673 | £144,993 |
| 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