Flat L3 1 bed 1 bath

Fontenoy Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£3,423

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£38,638

↗ 26%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,456	£9,598	£9,838	£10,084	£10,386	£49,362
Total Expenses	£8,897	£8,957	£9,024	£9,092	£9,165	£45,136
Profit Before Tax	£559	£641	£814	£991	£1,221	£4,226
Profit After Tax	£453	£519	£659	£803	£989	£3,423
Change In Property Value	£4,500	£4,635	£8,752	£10,073	£10,678	£38,638
Net Return	£4,953	£5,154	£9,412	£10,876	£11,667	£42,061
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	20%	24%	25%	91%

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