Flat
L3
2 beds
2 baths
Fox And Foundry, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£27,067
↗ 33%After 5 Years
Change In Property Value
£69,549
↗ 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 | £20,736 | £21,047 | £21,573 | £22,113 | £22,776 | £108,245 |
| Total Expenses | £14,786 | £14,863 | £14,959 | £15,056 | £15,165 | £74,829 |
| Profit Before Tax | £5,950 | £6,184 | £6,615 | £7,056 | £7,611 | £33,416 |
| Profit After Tax | £4,820 | £5,009 | £5,358 | £5,716 | £6,165 | £27,067 |
| Change In Property Value | £8,100 | £8,343 | £15,754 | £18,132 | £19,220 | £69,549 |
| Net Return | £12,920 | £13,352 | £21,112 | £23,847 | £25,384 | £96,616 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 16% | 16% | 25% | 29% | 31% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change