Flat L3 2 beds 2 baths

Brownlow Hill, Liverpool L3

North West, England · L3

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£8,934

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£56,670

↗ 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	£13,860	£14,068	£14,420	£14,780	£15,223	£72,351
Total Expenses	£12,115	£12,181	£12,259	£12,339	£12,426	£61,321
Profit Before Tax	£1,746	£1,887	£2,160	£2,441	£2,797	£11,030
Profit After Tax	£1,414	£1,528	£1,750	£1,977	£2,266	£8,934
Change In Property Value	£6,600	£6,798	£12,837	£14,774	£15,661	£56,670
Net Return	£8,014	£8,326	£14,587	£16,751	£17,926	£65,604
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	12%	22%	25%	27%	98%

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