Flat L3 0 beds 0 baths

Falkland Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£40,943

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£160,993

↗ 26%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£39,372	£39,963	£40,962	£41,986	£43,245	£205,527
Total Expenses	£30,734	£30,839	£30,982	£31,128	£31,297	£154,980
Profit Before Tax	£8,638	£9,123	£9,980	£10,857	£11,948	£50,547
Profit After Tax	£6,997	£7,390	£8,084	£8,795	£9,678	£40,943
Change In Property Value	£18,750	£19,313	£36,468	£41,972	£44,490	£160,993
Net Return	£25,747	£26,702	£44,552	£50,766	£54,168	£201,936
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	12%	13%	21%	24%	26%	97%

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