Flat L3 2 beds 2 baths

Wellington Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£28,383

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£72,125

↗ 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	£21,504	£21,827	£22,372	£22,932	£23,619	£112,254
Total Expenses	£15,259	£15,338	£15,435	£15,535	£15,646	£77,214
Profit Before Tax	£6,245	£6,489	£6,937	£7,397	£7,973	£35,040
Profit After Tax	£5,058	£5,256	£5,619	£5,991	£6,458	£28,383
Change In Property Value	£8,400	£8,652	£16,338	£18,803	£19,932	£72,125
Net Return	£13,458	£13,908	£21,957	£24,795	£26,390	£100,507
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	16%	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