Flat L2 3 beds 2 baths

Produce Exchange Building, Liverpool L2

North West, England · L2

Initial Investment

First Year

£71,470First Year

Profit From Rental Income

After 5 Years

£15,445

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£60,508

↗ 26%After 5 Years

Return On Investment

106%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,200	£16,443	£16,854	£17,275	£17,794	£84,566
Total Expenses	£12,940	£13,010	£13,094	£13,180	£13,275	£65,498
Profit Before Tax	£3,260	£3,433	£3,760	£4,095	£4,519	£19,068
Profit After Tax	£2,641	£2,781	£3,046	£3,317	£3,661	£15,445
Change In Property Value	£7,047	£7,258	£13,706	£15,775	£16,721	£60,508
Net Return	£9,688	£10,039	£16,752	£19,092	£20,382	£75,953
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	14%	23%	27%	29%	106%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change