Flat L3 2 beds 1 bath

Waterloo Road, Liverpool L3

North West, England · L3

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£3,807

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£39,926

↗ 26%After 5 Years

Return On Investment

92%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,768	£9,915	£10,162	£10,416	£10,729	£50,990
Total Expenses	£9,126	£9,187	£9,255	£9,324	£9,398	£46,290
Profit Before Tax	£642	£727	£908	£1,092	£1,331	£4,700
Profit After Tax	£520	£589	£735	£885	£1,078	£3,807
Change In Property Value	£4,650	£4,790	£9,044	£10,409	£11,034	£39,926
Net Return	£5,170	£5,379	£9,779	£11,294	£12,112	£43,733
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	11%	11%	21%	24%	25%	92%

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