Flat L3 2 beds 2 baths

Tobacco Warehouse, Stanley Dock, Liverpool L3

North West, England · L3

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£23,863

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£82,771

↗ 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	£13,543	£13,621	£13,691	£13,781	£13,874	£68,509
Profit Before Tax	£5,358	£5,563	£5,781	£6,177	£6,583	£29,461
Profit After Tax	£4,340	£4,506	£4,682	£5,003	£5,332	£23,863
Change In Property Value	£9,000	£16,995	£19,560	£20,733	£16,483	£82,771
Net Return	£13,340	£21,501	£24,242	£25,737	£21,815	£106,634
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