Flat L3 2 beds 1 bath

Pall Mall, Liverpool L3

North West, England · L3

Initial Investment

First Year

£33,100First Year

Profit From Rental Income

After 5 Years

£-50

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£27,562

↗ 26%After 5 Years

Return On Investment

83%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,744	£6,845	£7,016	£7,192	£7,407	£35,205
Total Expenses	£6,920	£6,976	£7,036	£7,097	£7,161	£35,190
Profit Before Tax	£-176	£-131	£-20	£94	£246	£15
Profit After Tax	£-176	£-131	£-20	£77	£199	£-50
Change In Property Value	£3,210	£3,306	£6,243	£7,186	£7,617	£27,562
Net Return	£3,034	£3,176	£6,224	£7,262	£7,816	£27,512
Return From Rental Income (%)	-1%	0%	0%	0%	1%	0%
Total Net Return (%)	9%	10%	19%	22%	24%	83%

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