Flat L3 2 beds 2 baths

Liverpool Views Apartment, Business District, Liverpool L3

North West, England · L3

Initial Investment

First Year

£82,982First Year

Profit From Rental Income

After 5 Years

£20,615

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£74,480

↗ 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	£17,004	£17,259	£17,518	£17,956	£18,405	£88,142
Total Expenses	£12,386	£12,462	£12,528	£12,614	£12,702	£62,692
Profit Before Tax	£4,618	£4,798	£4,990	£5,342	£5,703	£25,450
Profit After Tax	£3,741	£3,886	£4,042	£4,327	£4,620	£20,615
Change In Property Value	£8,099	£15,293	£17,600	£18,656	£14,832	£74,480
Net Return	£11,839	£19,179	£21,642	£22,983	£19,452	£95,095
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
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