Flat L3 1 bed 1 bath

Old Hall Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£42,700First Year

Profit From Rental Income

After 5 Years

£2,542

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£35,805

↗ 26%After 5 Years

Return On Investment

90%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,760	£8,891	£9,114	£9,342	£9,622	£45,728
Total Expenses	£8,391	£8,450	£8,515	£8,582	£8,652	£42,590
Profit Before Tax	£369	£441	£599	£760	£969	£3,138
Profit After Tax	£299	£358	£485	£615	£785	£2,542
Change In Property Value	£4,170	£4,295	£8,111	£9,335	£9,895	£35,805
Net Return	£4,469	£4,653	£8,595	£9,950	£10,680	£38,347
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	10%	11%	20%	23%	25%	90%

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