Flat L3 2 beds 2 baths

Soapworks, Liverpool Business District, Liverpool L3

North West, England · L3

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£23,870

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£82,757

↗ 28%After 5 Years

Return On Investment

114%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,900	£19,183	£19,471	£19,958	£20,457	£97,970
Total Expenses	£13,541	£13,619	£13,689	£13,780	£13,872	£68,501
Profit Before Tax	£5,359	£5,564	£5,782	£6,179	£6,585	£29,469
Profit After Tax	£4,341	£4,507	£4,684	£5,005	£5,334	£23,870
Change In Property Value	£8,999	£16,992	£19,556	£20,730	£16,480	£82,757
Net Return	£13,339	£21,499	£24,240	£25,734	£21,814	£106,627
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	23%	26%	28%	23%	114%

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