Flat
L3
1 bed
1 bath
Soapworks, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£69,985First YearProfit From Rental Income
£9,710
↗ 14%After 5 Years
Change In Property Value
£59,233
↗ 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 | £14,484 | £14,701 | £15,069 | £15,446 | £15,909 | £75,608 |
| Total Expenses | £12,572 | £12,639 | £12,719 | £12,801 | £12,890 | £63,620 |
| Profit Before Tax | £1,912 | £2,062 | £2,350 | £2,645 | £3,019 | £11,988 |
| Profit After Tax | £1,549 | £1,670 | £1,903 | £2,142 | £2,446 | £9,710 |
| Change In Property Value | £6,899 | £7,105 | £13,417 | £15,442 | £16,369 | £59,233 |
| Net Return | £8,447 | £8,776 | £15,321 | £17,585 | £18,814 | £68,943 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| 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