Flat
L3
1 bed
1 bath
Soapworks, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£54,985First YearProfit From Rental Income
£15,233
↗ 28%After 5 Years
Change In Property Value
£46,353
↗ 26%After 5 Years
Return On Investment
112%
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 | £13,824 | £14,031 | £14,382 | £14,742 | £15,184 | £72,163 |
| Total Expenses | £10,522 | £10,589 | £10,667 | £10,747 | £10,833 | £53,357 |
| Profit Before Tax | £3,302 | £3,443 | £3,715 | £3,995 | £4,351 | £18,806 |
| Profit After Tax | £2,675 | £2,789 | £3,010 | £3,236 | £3,524 | £15,233 |
| Change In Property Value | £5,399 | £5,560 | £10,500 | £12,085 | £12,810 | £46,353 |
| Net Return | £8,073 | £8,349 | £13,510 | £15,321 | £16,334 | £61,586 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change