Flat L3 2 beds 1 bath

Alexandra Tower, 19 Princes Parade, Liverpool L3

North West, England · L3

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£5,004

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£43,790

↗ 26%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,716	£10,877	£11,149	£11,427	£11,770	£55,939
Total Expenses	£9,816	£9,878	£9,949	£10,020	£10,097	£49,761
Profit Before Tax	£900	£998	£1,200	£1,407	£1,673	£6,178
Profit After Tax	£729	£809	£972	£1,140	£1,355	£5,004
Change In Property Value	£5,100	£5,253	£9,919	£11,416	£12,101	£43,790
Net Return	£5,829	£6,062	£10,891	£12,556	£13,456	£48,794
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	94%

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