Flat L3 2 beds 1 bath

19 Edmund Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£51,250First Year

Profit From Rental Income

After 5 Years

£4,767

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£43,146

↗ 26%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,548	£10,706	£10,974	£11,248	£11,586	£55,062
Total Expenses	£9,700	£9,762	£9,832	£9,903	£9,980	£49,177
Profit Before Tax	£848	£944	£1,142	£1,345	£1,606	£5,885
Profit After Tax	£687	£765	£925	£1,089	£1,301	£4,767
Change In Property Value	£5,025	£5,176	£9,774	£11,248	£11,923	£43,146
Net Return	£5,712	£5,940	£10,699	£12,338	£13,224	£47,913
Return From Rental Income (%)	1%	1%	2%	2%	3%	9%
Total Net Return (%)	11%	12%	21%	24%	26%	93%

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