Flat L3 1 bed 1 bath

Edgar Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£41,770First Year

Profit From Rental Income

After 5 Years

£9,433

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£35,006

↗ 26%After 5 Years

Return On Investment

106%

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	£10,440	£10,597	£10,862	£11,133	£11,467	£54,498
Total Expenses	£8,436	£8,497	£8,567	£8,638	£8,714	£42,852
Profit Before Tax	£2,004	£2,099	£2,295	£2,495	£2,753	£11,646
Profit After Tax	£1,623	£1,700	£1,859	£2,021	£2,230	£9,433
Change In Property Value	£4,077	£4,199	£7,930	£9,126	£9,674	£35,006
Net Return	£5,700	£5,900	£9,788	£11,147	£11,904	£44,440
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	14%	14%	23%	27%	28%	106%

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