Flat L3 2 beds 1 bath

Bixteth Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£14,753

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£57,957

↗ 26%After 5 Years

Return On Investment

106%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,600	£15,834	£16,230	£16,636	£17,135	£81,434
Total Expenses	£12,487	£12,556	£12,639	£12,723	£12,816	£63,221
Profit Before Tax	£3,113	£3,278	£3,591	£3,912	£4,319	£18,213
Profit After Tax	£2,522	£2,655	£2,909	£3,169	£3,498	£14,753
Change In Property Value	£6,750	£6,953	£13,129	£15,110	£16,016	£57,957
Net Return	£9,272	£9,607	£16,037	£18,279	£19,515	£72,710
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	14%	23%	27%	28%	106%

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