Flat L3 1 bed 1 bath

Oriel Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£7,988

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£32,199

↗ 26%After 5 Years

Return On Investment

104%

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	£9,600	£9,744	£9,988	£10,237	£10,544	£50,113
Total Expenses	£7,919	£7,980	£8,047	£8,116	£8,189	£40,251
Profit Before Tax	£1,681	£1,764	£1,941	£2,121	£2,355	£9,862
Profit After Tax	£1,361	£1,429	£1,572	£1,718	£1,908	£7,988
Change In Property Value	£3,750	£3,863	£7,294	£8,394	£8,898	£32,199
Net Return	£5,111	£5,292	£8,865	£10,113	£10,806	£40,187
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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