Flat L3 2 beds 1 bath

Leeds Street, Liverpool, Merseyside L3

North West, England · L3

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£1,028

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£30,911

↗ 26%After 5 Years

Return On Investment

86%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,560	£7,673	£7,865	£8,062	£8,304	£39,464
Total Expenses	£7,517	£7,574	£7,636	£7,700	£7,767	£38,195
Profit Before Tax	£43	£99	£229	£362	£537	£1,270
Profit After Tax	£35	£80	£185	£293	£435	£1,028
Change In Property Value	£3,600	£3,708	£7,002	£8,059	£8,542	£30,911
Net Return	£3,635	£3,788	£7,187	£8,352	£8,977	£31,939
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	10%	10%	19%	23%	24%	86%

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