Flat L3 1 bed 1 bath

Byrom Way, Liverpool L3

North West, England · L3

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£11,278

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£38,638

↗ 26%After 5 Years

Return On Investment

109%

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	£11,520	£11,693	£11,985	£12,285	£12,653	£60,136
Total Expenses	£9,103	£9,167	£9,239	£9,313	£9,392	£46,213
Profit Before Tax	£2,417	£2,526	£2,746	£2,972	£3,261	£13,923
Profit After Tax	£1,958	£2,046	£2,225	£2,407	£2,642	£11,278
Change In Property Value	£4,500	£4,635	£8,752	£10,073	£10,678	£38,638
Net Return	£6,458	£6,681	£10,977	£12,481	£13,319	£49,916
Return From Rental Income (%)	4%	4%	5%	5%	6%	25%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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