Flat
L3
2 beds
2 baths
Soapworks, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£119,732First YearProfit From Rental Income
£21,163
↗ 18%After 5 Years
Change In Property Value
£96,583
↗ 26%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,616 | £23,970 | £24,569 | £25,184 | £25,939 | £123,279 |
| Total Expenses | £19,238 | £19,319 | £19,422 | £19,527 | £19,646 | £97,152 |
| Profit Before Tax | £4,378 | £4,651 | £5,147 | £5,656 | £6,294 | £26,127 |
| Profit After Tax | £3,546 | £3,767 | £4,169 | £4,582 | £5,098 | £21,163 |
| Change In Property Value | £11,249 | £11,586 | £21,878 | £25,180 | £26,691 | £96,583 |
| Net Return | £14,795 | £15,353 | £26,048 | £29,761 | £31,788 | £117,746 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change