Flat L3 2 beds 2 baths

Princes Parade, Liverpool L3

North West, England · L3

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£21,804

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£59,245

↗ 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	£17,664	£17,929	£18,377	£18,837	£19,402	£92,208
Total Expenses	£12,892	£12,964	£13,052	£13,142	£13,241	£65,290
Profit Before Tax	£4,772	£4,965	£5,325	£5,695	£6,161	£26,918
Profit After Tax	£3,866	£4,021	£4,313	£4,613	£4,990	£21,804
Change In Property Value	£6,900	£7,107	£13,420	£15,446	£16,372	£59,245
Net Return	£10,766	£11,128	£17,734	£20,058	£21,363	£81,049
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	16%	25%	29%	31%	116%

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