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

£11,119

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£38,381

↗ 26%After 5 Years

Return On Investment

108%

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	£11,436	£11,608	£11,898	£12,195	£12,561	£59,697
Total Expenses	£9,055	£9,118	£9,190	£9,264	£9,343	£45,971
Profit Before Tax	£2,381	£2,489	£2,707	£2,931	£3,218	£13,727
Profit After Tax	£1,928	£2,016	£2,193	£2,374	£2,606	£11,119
Change In Property Value	£4,470	£4,604	£8,694	£10,006	£10,606	£38,381
Net Return	£6,398	£6,620	£10,887	£12,380	£13,213	£49,499
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	24%	27%	29%	108%

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