Flat L3 2 beds 2 baths

Apartment 50, Alexandra Tower, Liverpool L3

North West, England · L3

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£6,804

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£45,078

↗ 26%After 5 Years

Return On Investment

97%

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	£11,400	£11,571	£11,860	£12,157	£12,521	£59,510
Total Expenses	£10,083	£10,146	£10,218	£10,292	£10,371	£51,110
Profit Before Tax	£1,317	£1,425	£1,642	£1,865	£2,151	£8,400
Profit After Tax	£1,067	£1,154	£1,330	£1,511	£1,742	£6,804
Change In Property Value	£5,250	£5,408	£10,211	£11,752	£12,457	£45,078
Net Return	£6,317	£6,562	£11,541	£13,263	£14,199	£51,882
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	12%	12%	22%	25%	27%	97%

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