Flat
L3
2 beds
2 baths
Fox And Foundry, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£15,267
↗ 16%After 5 Years
Change In Property Value
£77,264
↗ 26%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,900 | £19,183 | £19,663 | £20,155 | £20,759 | £98,661 |
| Total Expenses | £15,791 | £15,865 | £15,956 | £16,049 | £16,152 | £79,812 |
| Profit Before Tax | £3,109 | £3,319 | £3,707 | £4,106 | £4,607 | £18,849 |
| Profit After Tax | £2,519 | £2,688 | £3,003 | £3,326 | £3,732 | £15,267 |
| Change In Property Value | £8,999 | £9,268 | £17,502 | £20,143 | £21,352 | £77,264 |
| Net Return | £11,517 | £11,957 | £20,505 | £23,469 | £25,084 | £92,531 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change