Flat L3 1 bed 1 bath

Laynyork Road, Liverpool L3

North West, England · L3

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£1,842

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£33,487

↗ 26%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,196	£8,319	£8,527	£8,740	£9,002	£42,784
Total Expenses	£7,977	£8,036	£8,099	£8,165	£8,233	£40,510
Profit Before Tax	£219	£283	£428	£575	£769	£2,274
Profit After Tax	£177	£229	£346	£466	£623	£1,842
Change In Property Value	£3,900	£4,017	£7,585	£8,730	£9,254	£33,487
Net Return	£4,077	£4,246	£7,932	£9,196	£9,877	£35,328
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	11%	20%	23%	25%	88%

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