Flat L3 1 bed 1 bath

Old Hall Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£30,700First Year

Profit From Rental Income

After 5 Years

£-766

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£25,501

↗ 26%After 5 Years

Return On Investment

81%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,240	£6,334	£6,492	£6,654	£6,854	£32,574
Total Expenses	£6,552	£6,607	£6,666	£6,726	£6,789	£33,340
Profit Before Tax	£-312	£-274	£-174	£-72	£65	£-766
Profit After Tax	£-312	£-274	£-174	£-72	£65	£-766
Change In Property Value	£2,970	£3,059	£5,777	£6,648	£7,047	£25,501
Net Return	£2,658	£2,786	£5,603	£6,577	£7,112	£24,735
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	9%	9%	18%	21%	23%	81%

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