Flat
L3
2 beds
2 baths
Soapworks, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£23,166
↗ 18%After 5 Years
Change In Property Value
£103,035
↗ 26%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,200 | £25,578 | £26,217 | £26,873 | £27,679 | £131,547 |
| Total Expenses | £20,390 | £20,474 | £20,581 | £20,690 | £20,813 | £102,948 |
| Profit Before Tax | £4,810 | £5,104 | £5,637 | £6,183 | £6,866 | £28,599 |
| Profit After Tax | £3,896 | £4,134 | £4,566 | £5,008 | £5,561 | £23,166 |
| Change In Property Value | £12,000 | £12,360 | £23,340 | £26,862 | £28,474 | £103,035 |
| Net Return | £15,896 | £16,494 | £27,906 | £31,870 | £34,035 | £126,201 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 26% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change