Flat L3 1 bed 1 bath

Soapworks, Liverpool Business District, Liverpool L3

North West, England · L3

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£17,819

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£51,505

↗ 26%After 5 Years

Return On Investment

114%

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	£15,348	£15,578	£15,968	£16,367	£16,858	£80,119
Total Expenses	£11,468	£11,537	£11,619	£11,703	£11,794	£58,120
Profit Before Tax	£3,880	£4,041	£4,349	£4,664	£5,064	£21,998
Profit After Tax	£3,143	£3,274	£3,523	£3,778	£4,102	£17,819
Change In Property Value	£5,999	£6,178	£11,667	£13,428	£14,233	£51,505
Net Return	£9,141	£9,452	£15,190	£17,206	£18,335	£69,324
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	25%	28%	30%	114%

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