Flat L3 2 beds 2 baths

Wellington Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£12,097

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£66,973

↗ 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	£16,380	£16,626	£17,041	£17,467	£17,991	£85,506
Total Expenses	£13,954	£14,024	£14,109	£14,195	£14,290	£70,571
Profit Before Tax	£2,427	£2,602	£2,933	£3,272	£3,701	£14,934
Profit After Tax	£1,965	£2,107	£2,376	£2,651	£2,998	£12,097
Change In Property Value	£7,800	£8,034	£15,171	£17,460	£18,508	£66,973
Net Return	£9,765	£10,141	£17,546	£20,111	£21,506	£79,070
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	99%

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