Flat
L3
1 bed
1 bath
Soapworks, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£63,985First YearProfit From Rental Income
£8,129
↗ 13%After 5 Years
Change In Property Value
£54,081
↗ 26%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,224 | £13,422 | £13,758 | £14,102 | £14,525 | £69,031 |
| Total Expenses | £11,652 | £11,718 | £11,795 | £11,873 | £11,958 | £58,995 |
| Profit Before Tax | £1,572 | £1,704 | £1,963 | £2,229 | £2,567 | £10,036 |
| Profit After Tax | £1,273 | £1,381 | £1,590 | £1,806 | £2,079 | £8,129 |
| Change In Property Value | £6,299 | £6,487 | £12,250 | £14,099 | £14,945 | £54,081 |
| Net Return | £7,572 | £7,868 | £13,841 | £15,905 | £17,025 | £62,210 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 12% | 12% | 22% | 25% | 27% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change