Flat L3 1 bed 1 bath

Salisbury Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£39,100First Year

Profit From Rental Income

After 5 Years

£1,593

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£32,714

↗ 26%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,004	£8,124	£8,327	£8,535	£8,791	£41,782
Total Expenses	£7,839	£7,897	£7,960	£8,025	£8,093	£39,815
Profit Before Tax	£165	£227	£367	£510	£698	£1,967
Profit After Tax	£134	£184	£297	£413	£565	£1,593
Change In Property Value	£3,810	£3,924	£7,410	£8,529	£9,040	£32,714
Net Return	£3,944	£4,108	£7,707	£8,942	£9,606	£34,307
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	10%	11%	20%	23%	25%	88%

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