Flat
L3
2 beds
2 baths
Soapworks, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£13,294
↗ 16%After 5 Years
Change In Property Value
£70,837
↗ 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 | £17,328 | £17,588 | £18,028 | £18,478 | £19,033 | £90,455 |
| Total Expenses | £14,643 | £14,715 | £14,802 | £14,891 | £14,989 | £74,042 |
| Profit Before Tax | £2,685 | £2,873 | £3,225 | £3,587 | £4,043 | £16,413 |
| Profit After Tax | £2,175 | £2,327 | £2,612 | £2,905 | £3,275 | £13,294 |
| Change In Property Value | £8,250 | £8,498 | £16,046 | £18,468 | £19,576 | £70,837 |
| Net Return | £10,425 | £10,824 | £18,659 | £21,373 | £22,851 | £84,131 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 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