Flat
L3
2 beds
2 baths
Fox And Foundry, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£89,982First YearProfit From Rental Income
£14,454
↗ 16%After 5 Years
Change In Property Value
£74,688
↗ 26%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,264 | £18,538 | £19,001 | £19,476 | £20,061 | £95,341 |
| Total Expenses | £15,330 | £15,404 | £15,493 | £15,584 | £15,685 | £77,496 |
| Profit Before Tax | £2,934 | £3,134 | £3,509 | £3,892 | £4,375 | £17,844 |
| Profit After Tax | £2,376 | £2,539 | £2,842 | £3,153 | £3,544 | £14,454 |
| Change In Property Value | £8,699 | £8,959 | £16,918 | £19,472 | £20,640 | £74,688 |
| Net Return | £11,075 | £11,498 | £19,760 | £22,624 | £24,184 | £89,142 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change