Flat L3 1 bed 1 bath

Edgar Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£45,400First Year

Profit From Rental Income

After 5 Years

£3,242

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£38,123

↗ 26%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,324	£9,464	£9,700	£9,943	£10,241	£48,673
Total Expenses	£8,804	£8,864	£8,931	£8,999	£9,072	£44,670
Profit Before Tax	£520	£600	£770	£944	£1,170	£4,003
Profit After Tax	£421	£486	£623	£765	£947	£3,242
Change In Property Value	£4,440	£4,573	£8,636	£9,939	£10,535	£38,123
Net Return	£4,861	£5,059	£9,259	£10,704	£11,483	£41,365
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	20%	24%	25%	91%

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