Flat L7 0 beds 0 baths

Edge Lane, Liverpool L7

North West, England · L7

Initial Investment

First Year

£332,250First Year

Profit From Rental Income

After 5 Years

£129,759

↗ 39%After 5 Years

Change In Property Value

After 5 Years

£269,006

↗ 28%After 5 Years

Return On Investment

120%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£70,200	£71,253	£72,322	£74,130	£75,983	£363,888
Total Expenses	£40,391	£40,546	£40,694	£40,916	£41,144	£203,691
Profit Before Tax	£29,809	£30,707	£31,628	£33,213	£34,839	£160,197
Profit After Tax	£24,146	£24,873	£25,619	£26,903	£28,219	£129,759
Change In Property Value	£29,250	£55,234	£63,569	£67,383	£53,570	£269,006
Net Return	£53,396	£80,106	£89,188	£94,286	£81,789	£398,765
Return From Rental Income (%)	7%	7%	8%	8%	8%	39%
Total Net Return (%)	16%	24%	27%	28%	25%	120%

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