Flat L3 1 bed 1 bath

Byrom Way, Liverpool L3

North West, England · L3

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£5,567

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£35,867

↗ 28%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,196	£8,319	£8,444	£8,655	£8,871	£42,485
Total Expenses	£7,002	£7,065	£7,118	£7,181	£7,245	£35,612
Profit Before Tax	£1,194	£1,254	£1,326	£1,474	£1,626	£6,873
Profit After Tax	£967	£1,016	£1,074	£1,194	£1,317	£5,567
Change In Property Value	£3,900	£7,365	£8,476	£8,984	£7,143	£35,867
Net Return	£4,867	£8,380	£9,550	£10,178	£8,460	£41,435
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	12%	21%	24%	25%	21%	104%

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