Flat
L3
2 beds
2 baths
Fox And Foundry, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£82,982First YearProfit From Rental Income
£12,873
↗ 16%After 5 Years
Change In Property Value
£69,536
↗ 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 | £17,004 | £17,259 | £17,691 | £18,133 | £18,677 | £88,763 |
| Total Expenses | £14,411 | £14,482 | £14,568 | £14,656 | £14,753 | £72,871 |
| Profit Before Tax | £2,593 | £2,777 | £3,122 | £3,476 | £3,923 | £15,892 |
| Profit After Tax | £2,101 | £2,249 | £2,529 | £2,816 | £3,178 | £12,873 |
| Change In Property Value | £8,099 | £8,341 | £15,751 | £18,128 | £19,216 | £69,536 |
| Net Return | £10,199 | £10,591 | £18,280 | £20,944 | £22,394 | £82,409 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change