Flat L3 2 beds 2 baths

Brook Street, Liverpool, Merseyside L3

North West, England · L3

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£15,883

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£47,654

↗ 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	£14,208	£14,421	£14,782	£15,151	£15,606	£74,168
Total Expenses	£10,761	£10,828	£10,907	£10,988	£11,076	£54,559
Profit Before Tax	£3,447	£3,593	£3,875	£4,163	£4,530	£19,608
Profit After Tax	£2,792	£2,910	£3,138	£3,372	£3,669	£15,883
Change In Property Value	£5,550	£5,717	£10,795	£12,424	£13,169	£47,654
Net Return	£8,342	£8,627	£13,933	£15,796	£16,838	£63,537
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	15%	15%	25%	28%	30%	112%

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