Flat L3 2 beds 1 bath

Laynyork Road, Liverpool L3

North West, England · L3

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£5,388

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£45,078

↗ 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	£11,028	£11,193	£11,473	£11,760	£12,113	£57,568
Total Expenses	£10,046	£10,108	£10,179	£10,252	£10,330	£50,916
Profit Before Tax	£982	£1,085	£1,294	£1,508	£1,783	£6,652
Profit After Tax	£795	£879	£1,048	£1,222	£1,444	£5,388
Change In Property Value	£5,250	£5,408	£10,211	£11,752	£12,457	£45,078
Net Return	£6,045	£6,286	£11,259	£12,974	£13,901	£50,466
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