Flat
L3
2 beds
2 baths
Soapworks, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£30,976
↗ 33%After 5 Years
Change In Property Value
£77,264
↗ 26%After 5 Years
Return On Investment
116%
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 | £23,028 | £23,373 | £23,958 | £24,557 | £25,293 | £120,209 |
| Total Expenses | £16,203 | £16,284 | £16,385 | £16,489 | £16,605 | £81,967 |
| Profit Before Tax | £6,825 | £7,090 | £7,573 | £8,068 | £8,688 | £38,242 |
| Profit After Tax | £5,528 | £5,743 | £6,134 | £6,535 | £7,037 | £30,976 |
| Change In Property Value | £8,999 | £9,268 | £17,502 | £20,143 | £21,352 | £77,264 |
| Net Return | £14,526 | £15,011 | £23,636 | £26,678 | £28,389 | £108,240 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 33% |
| Total Net Return (%) | 16% | 16% | 25% | 29% | 30% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change