Flat L3 2 beds 2 baths

Bixteth Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£2,993

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£37,350

↗ 26%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,132	£9,269	£9,501	£9,738	£10,030	£47,670
Total Expenses	£8,666	£8,726	£8,792	£8,860	£8,931	£43,975
Profit Before Tax	£466	£543	£709	£879	£1,099	£3,696
Profit After Tax	£377	£440	£574	£712	£890	£2,993
Change In Property Value	£4,350	£4,481	£8,461	£9,737	£10,322	£37,350
Net Return	£4,727	£4,920	£9,035	£10,449	£11,212	£40,344
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	20%	23%	25%	91%

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