Flat L3 2 beds 2 baths

Princes Parade, Liverpool City Centre L3

North West, England · L3

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£12,560

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£53,801

↗ 28%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,288	£12,472	£12,659	£12,976	£13,300	£63,696
Total Expenses	£9,503	£9,571	£9,631	£9,705	£9,780	£48,190
Profit Before Tax	£2,785	£2,901	£3,028	£3,271	£3,521	£15,506
Profit After Tax	£2,256	£2,350	£2,453	£2,650	£2,852	£12,560
Change In Property Value	£5,850	£11,047	£12,714	£13,477	£10,714	£53,801
Net Return	£8,106	£13,397	£15,167	£16,126	£13,566	£66,361
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	14%	23%	25%	27%	23%	112%

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