Flat L3 1 bed 1 bath

Laynyork Road, Liverpool L3

North West, England · L3

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£6,014

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£28,335

↗ 26%After 5 Years

Return On Investment

101%

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	£8,448	£8,575	£8,789	£9,009	£9,279	£44,100
Total Expenses	£7,209	£7,268	£7,332	£7,398	£7,468	£36,674
Profit Before Tax	£1,239	£1,307	£1,457	£1,611	£1,811	£7,425
Profit After Tax	£1,004	£1,059	£1,180	£1,305	£1,467	£6,014
Change In Property Value	£3,300	£3,399	£6,418	£7,387	£7,830	£28,335
Net Return	£4,304	£4,458	£7,599	£8,692	£9,298	£34,349
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	13%	13%	22%	26%	27%	101%

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