Flat
L3
2 beds
2 baths
Soapworks, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£17,224
↗ 17%After 5 Years
Change In Property Value
£83,716
↗ 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 | £20,472 | £20,779 | £21,299 | £21,831 | £22,486 | £106,867 |
| Total Expenses | £16,942 | £17,018 | £17,113 | £17,210 | £17,318 | £85,602 |
| Profit Before Tax | £3,530 | £3,761 | £4,185 | £4,621 | £5,168 | £21,265 |
| Profit After Tax | £2,860 | £3,046 | £3,390 | £3,743 | £4,186 | £17,224 |
| Change In Property Value | £9,750 | £10,043 | £18,964 | £21,825 | £23,135 | £83,716 |
| Net Return | £12,610 | £13,089 | £22,354 | £25,568 | £27,321 | £100,941 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| 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