Flat
L3
2 beds
2 baths
Soapworks, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£44,134
↗ 34%After 5 Years
Change In Property Value
£103,023
↗ 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 | £30,708 | £31,169 | £31,948 | £32,747 | £33,729 | £160,300 |
| Total Expenses | £20,939 | £21,031 | £21,152 | £21,275 | £21,416 | £105,813 |
| Profit Before Tax | £9,769 | £10,138 | £10,796 | £11,471 | £12,313 | £54,487 |
| Profit After Tax | £7,913 | £8,212 | £8,745 | £9,292 | £9,973 | £44,134 |
| Change In Property Value | £11,999 | £12,358 | £23,337 | £26,859 | £28,470 | £103,023 |
| Net Return | £19,912 | £20,570 | £32,082 | £36,150 | £38,443 | £147,157 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 15% | 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