Flat L3 2 beds 2 baths

Keel Wharf, Liverpool L3

North West, England · L3

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£8,167

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£54,094

↗ 26%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,236	£13,435	£13,770	£14,115	£14,538	£69,094
Total Expenses	£11,655	£11,721	£11,798	£11,876	£11,961	£59,011
Profit Before Tax	£1,581	£1,713	£1,973	£2,239	£2,577	£10,082
Profit After Tax	£1,280	£1,388	£1,598	£1,813	£2,087	£8,167
Change In Property Value	£6,300	£6,489	£12,253	£14,103	£14,949	£54,094
Net Return	£7,580	£7,877	£13,851	£15,916	£17,036	£62,260
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	12%	12%	22%	25%	27%	97%

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