Flat L3 1 bed 1 bath

Midghall Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£2,226

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£34,774

↗ 26%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,508	£8,636	£8,852	£9,073	£9,345	£44,413
Total Expenses	£8,207	£8,266	£8,330	£8,396	£8,466	£41,665
Profit Before Tax	£301	£370	£521	£677	£879	£2,748
Profit After Tax	£244	£300	£422	£548	£712	£2,226
Change In Property Value	£4,050	£4,172	£7,877	£9,066	£9,610	£34,774
Net Return	£4,294	£4,471	£8,299	£9,614	£10,322	£37,000
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	11%	20%	23%	25%	89%

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