Flat L3 0 beds 0 baths

Fox Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£23,500First Year

Profit From Rental Income

After 5 Years

£1,409

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£19,319

↗ 26%After 5 Years

Return On Investment

88%

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	£5,760	£5,846	£5,993	£6,142	£6,327	£30,068
Total Expenses	£5,552	£5,606	£5,664	£5,723	£5,784	£28,328
Profit Before Tax	£208	£240	£329	£420	£543	£1,740
Profit After Tax	£169	£195	£266	£340	£440	£1,409
Change In Property Value	£2,250	£2,318	£4,376	£5,037	£5,339	£19,319
Net Return	£2,419	£2,512	£4,642	£5,377	£5,779	£20,728
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	10%	11%	20%	23%	25%	88%

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