Flat L3 1 bed 0 baths

Edmund Street, Liverpool, Merseyside L3

North West, England · L3

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£4,699

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£25,759

↗ 26%After 5 Years

Return On Investment

98%

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	£7,680	£7,795	£7,990	£8,190	£8,436	£40,091
Total Expenses	£6,736	£6,793	£6,855	£6,919	£6,987	£34,290
Profit Before Tax	£945	£1,002	£1,135	£1,271	£1,449	£5,801
Profit After Tax	£765	£812	£919	£1,029	£1,174	£4,699
Change In Property Value	£3,000	£3,090	£5,835	£6,715	£7,118	£25,759
Net Return	£3,765	£3,902	£6,754	£7,745	£8,292	£30,458
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	98%

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