Flat
L3
2 beds
2 baths
Soapworks, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£44,172
↗ 34%After 5 Years
Change In Property Value
£103,035
↗ 26%After 5 Years
Return On Investment
115%
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 | £30,720 | £31,181 | £31,960 | £32,759 | £33,742 | £160,363 |
| Total Expenses | £20,942 | £21,034 | £21,155 | £21,279 | £21,420 | £105,830 |
| Profit Before Tax | £9,778 | £10,147 | £10,805 | £11,481 | £12,322 | £54,533 |
| Profit After Tax | £7,920 | £8,219 | £8,752 | £9,299 | £9,981 | £44,172 |
| Change In Property Value | £12,000 | £12,360 | £23,340 | £26,862 | £28,474 | £103,035 |
| Net Return | £19,920 | £20,579 | £32,092 | £36,161 | £38,455 | £147,207 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 16% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change