Flat L3 2 beds 2 baths

Quay Central, Liverpool Waters L3

North West, England · L3

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£17,398

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£66,217

↗ 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	£11,234	£11,307	£11,371	£11,451	£11,534	£56,897
Profit Before Tax	£3,886	£4,040	£4,206	£4,515	£4,832	£21,479
Profit After Tax	£3,148	£3,272	£3,407	£3,657	£3,914	£17,398
Change In Property Value	£7,200	£13,596	£15,648	£16,587	£13,186	£66,217
Net Return	£10,348	£16,868	£19,055	£20,244	£17,100	£83,615
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