Flat L3 2 beds 1 bath

Lace Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£28,000First Year

Profit From Rental Income

After 5 Years

£3,383

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£23,183

↗ 26%After 5 Years

Return On Investment

95%

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	£6,912	£7,016	£7,191	£7,371	£7,592	£36,082
Total Expenses	£6,262	£6,318	£6,379	£6,441	£6,505	£31,905
Profit Before Tax	£650	£697	£812	£930	£1,087	£4,176
Profit After Tax	£527	£565	£658	£753	£880	£3,383
Change In Property Value	£2,700	£2,781	£5,251	£6,044	£6,407	£23,183
Net Return	£3,227	£3,346	£5,909	£6,797	£7,287	£26,566
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	12%	21%	24%	26%	95%

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