Flat
L3
1 bed
1 bath
Fox And Foundry, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£11,292
↗ 15%After 5 Years
Change In Property Value
£64,384
↗ 26%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,744 | £15,980 | £16,380 | £16,789 | £17,293 | £82,186 |
| Total Expenses | £13,491 | £13,561 | £13,644 | £13,729 | £13,822 | £68,246 |
| Profit Before Tax | £2,253 | £2,419 | £2,736 | £3,061 | £3,471 | £13,940 |
| Profit After Tax | £1,825 | £1,960 | £2,216 | £2,479 | £2,812 | £11,292 |
| Change In Property Value | £7,499 | £7,723 | £14,584 | £16,785 | £17,793 | £64,384 |
| Net Return | £9,323 | £9,683 | £16,801 | £19,265 | £20,604 | £75,676 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change