Flat L3 1 bed 1 bath

London Road, Liverpool L3

North West, England · L3

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£6,156

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£47,654

↗ 26%After 5 Years

Return On Investment

95%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,652	£11,827	£12,122	£12,426	£12,798	£60,825
Total Expenses	£10,505	£10,569	£10,641	£10,715	£10,795	£53,225
Profit Before Tax	£1,147	£1,258	£1,481	£1,710	£2,003	£7,600
Profit After Tax	£929	£1,019	£1,200	£1,385	£1,623	£6,156
Change In Property Value	£5,550	£5,717	£10,795	£12,424	£13,169	£47,654
Net Return	£6,479	£6,736	£11,995	£13,809	£14,792	£53,810
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	12%	21%	24%	26%	95%

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