Flat L3 1 bed 1 bath

Eden Square, 7 Hatton Garden, Liverpool L3

North West, England · L3

Initial Investment

First Year

£32,500First Year

Profit From Rental Income

After 5 Years

£-246

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£27,047

↗ 26%After 5 Years

Return On Investment

82%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,612	£6,711	£6,879	£7,051	£7,262	£34,516
Total Expenses	£6,827	£6,883	£6,943	£7,004	£7,068	£34,724
Profit Before Tax	£-215	£-172	£-64	£47	£195	£-209
Profit After Tax	£-215	£-172	£-64	£47	£158	£-246
Change In Property Value	£3,150	£3,245	£6,127	£7,051	£7,474	£27,047
Net Return	£2,935	£3,073	£6,063	£7,098	£7,632	£26,801
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	9%	9%	19%	22%	23%	82%

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