Flat L3 2 beds 2 baths

Wellington Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£13,678

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£72,125

↗ 26%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,640	£17,905	£18,352	£18,811	£19,375	£92,083
Total Expenses	£14,873	£14,945	£15,033	£15,123	£15,222	£75,197
Profit Before Tax	£2,767	£2,959	£3,319	£3,688	£4,153	£16,887
Profit After Tax	£2,241	£2,397	£2,688	£2,987	£3,364	£13,678
Change In Property Value	£8,400	£8,652	£16,338	£18,803	£19,932	£72,125
Net Return	£10,641	£11,049	£19,026	£21,791	£23,296	£85,803
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	12%	13%	22%	25%	27%	99%

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