Flat L3 1 bed 1 bath

Beetham Tower, 111 Old Hall Street, Liverpool, Merseyside L3

North West, England · L3

Initial Investment

First Year

£25,000First Year

Profit From Rental Income

After 5 Years

£-2,635

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£20,607

↗ 26%After 5 Years

Return On Investment

72%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,040	£5,116	£5,243	£5,375	£5,536	£26,309
Total Expenses	£5,678	£5,732	£5,787	£5,844	£5,903	£28,944
Profit Before Tax	£-638	£-616	£-544	£-470	£-367	£-2,635
Profit After Tax	£-638	£-616	£-544	£-470	£-367	£-2,635
Change In Property Value	£2,400	£2,472	£4,668	£5,372	£5,695	£20,607
Net Return	£1,762	£1,856	£4,124	£4,903	£5,327	£17,972
Return From Rental Income (%)	-3%	-2%	-2%	-2%	-1%	-11%
Total Net Return (%)	7%	7%	16%	20%	21%	72%

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