Flat L3 1 bed 1 bath

Edgar Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£41,770First Year

Profit From Rental Income

After 5 Years

£2,264

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£35,006

↗ 26%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,556	£8,684	£8,901	£9,124	£9,398	£44,663
Total Expenses	£8,247	£8,306	£8,371	£8,437	£8,507	£41,869
Profit Before Tax	£309	£378	£531	£687	£891	£2,795
Profit After Tax	£250	£306	£430	£556	£721	£2,264
Change In Property Value	£4,077	£4,199	£7,930	£9,126	£9,674	£35,006
Net Return	£4,327	£4,506	£8,359	£9,683	£10,395	£37,270
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	11%	20%	23%	25%	89%

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