Flat L3 1 bed 1 bath

Princes Parade, Liverpool City Centre L3

North West, England · L3

Initial Investment

First Year

£45,700First Year

Profit From Rental Income

After 5 Years

£3,310

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£38,381

↗ 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	£9,384	£9,525	£9,763	£10,007	£10,307	£48,986
Total Expenses	£8,850	£8,910	£8,977	£9,045	£9,118	£44,900
Profit Before Tax	£534	£615	£786	£962	£1,189	£4,086
Profit After Tax	£433	£498	£637	£779	£963	£3,310
Change In Property Value	£4,470	£4,604	£8,694	£10,006	£10,606	£38,381
Net Return	£4,903	£5,102	£9,331	£10,785	£11,570	£41,690
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