Flat L3 1 bed 1 bath

Princes Parade, Liverpool City Centre L3

North West, England · L3

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£8,646

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£33,487

↗ 26%After 5 Years

Return On Investment

105%

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	£9,984	£10,134	£10,387	£10,647	£10,966	£52,118
Total Expenses	£8,156	£8,217	£8,285	£8,355	£8,430	£41,444
Profit Before Tax	£1,828	£1,917	£2,102	£2,292	£2,536	£10,674
Profit After Tax	£1,481	£1,552	£1,702	£1,856	£2,054	£8,646
Change In Property Value	£3,900	£4,017	£7,585	£8,730	£9,254	£33,487
Net Return	£5,381	£5,569	£9,288	£10,586	£11,308	£42,132
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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