Flat L3 1 bed 1 bath

Fox And Foundry, Liverpool Business District, Liverpool L3

North West, England · L3

Initial Investment

First Year

£75,985First Year

Profit From Rental Income

After 5 Years

£24,398

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£64,384

↗ 26%After 5 Years

Return On Investment

117%

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	£19,188	£19,476	£19,963	£20,462	£21,076	£100,164
Total Expenses	£13,836	£13,910	£14,002	£14,096	£14,200	£70,043
Profit Before Tax	£5,352	£5,565	£5,961	£6,366	£6,876	£30,120
Profit After Tax	£4,335	£4,508	£4,828	£5,156	£5,569	£24,398
Change In Property Value	£7,499	£7,723	£14,584	£16,785	£17,793	£64,384
Net Return	£11,834	£12,231	£19,413	£21,942	£23,362	£88,782
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	16%	26%	29%	31%	117%

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