Flat L3 2 beds 2 baths

Byrom Way, Liverpool L3

North West, England · L3

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£19,172

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£54,094

↗ 26%After 5 Years

Return On Investment

114%

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	£16,128	£16,370	£16,779	£17,199	£17,715	£84,190
Total Expenses	£11,945	£12,015	£12,099	£12,184	£12,279	£60,521
Profit Before Tax	£4,183	£4,355	£4,681	£5,014	£5,436	£23,669
Profit After Tax	£3,389	£3,528	£3,791	£4,062	£4,403	£19,172
Change In Property Value	£6,300	£6,489	£12,253	£14,103	£14,949	£54,094
Net Return	£9,689	£10,017	£16,045	£18,164	£19,352	£73,266
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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