Flat L3 1 bed 1 bath

Quay Central, Liverpool Waters L3

North West, England · L3

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£4,467

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£33,108

↗ 28%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,560	£7,673	£7,789	£7,983	£8,183	£39,188
Total Expenses	£6,617	£6,678	£6,731	£6,792	£6,855	£33,673
Profit Before Tax	£943	£995	£1,058	£1,191	£1,328	£5,515
Profit After Tax	£764	£806	£857	£965	£1,076	£4,467
Change In Property Value	£3,600	£6,798	£7,824	£8,293	£6,593	£33,108
Net Return	£4,364	£7,604	£8,681	£9,258	£7,669	£37,575
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	21%	23%	25%	21%	102%

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