Flat L3 1 bed 1 bath

Apartment 129, Oriel Street L3

North West, England · L3

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£9,962

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£36,062

↗ 26%After 5 Years

Return On Investment

107%

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	£10,752	£10,913	£11,186	£11,466	£11,810	£56,127
Total Expenses	£8,630	£8,692	£8,762	£8,834	£8,911	£43,828
Profit Before Tax	£2,122	£2,221	£2,424	£2,632	£2,899	£12,298
Profit After Tax	£1,719	£1,799	£1,963	£2,132	£2,348	£9,962
Change In Property Value	£4,200	£4,326	£8,169	£9,402	£9,966	£36,062
Net Return	£5,919	£6,125	£10,132	£11,534	£12,314	£46,024
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	14%	24%	27%	29%	107%

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