Flat L3 2 beds 2 baths

Byrom Way, Liverpool L3

North West, England · L3

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£12,593

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£41,214

↗ 26%After 5 Years

Return On Investment

110%

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	£12,288	£12,472	£12,784	£13,104	£13,497	£64,145
Total Expenses	£9,577	£9,641	£9,715	£9,791	£9,873	£48,598
Profit Before Tax	£2,711	£2,831	£3,069	£3,313	£3,624	£15,547
Profit After Tax	£2,196	£2,293	£2,486	£2,683	£2,935	£12,593
Change In Property Value	£4,800	£4,944	£9,336	£10,745	£11,389	£41,214
Net Return	£6,996	£7,237	£11,822	£13,428	£14,325	£53,807
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	15%	24%	27%	29%	110%

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