Flat L3 2 beds 1 bath

London Road, Liverpool, Merseyside L3

North West, England · L3

Initial Investment

First Year

£20,500First Year

Profit From Rental Income

After 5 Years

£65

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£16,743

↗ 26%After 5 Years

Return On Investment

82%

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	£4,992	£5,067	£5,194	£5,323	£5,483	£26,059
Total Expenses	£5,078	£5,132	£5,187	£5,244	£5,303	£25,944
Profit Before Tax	£-86	£-65	£6	£79	£180	£115
Profit After Tax	£-86	£-65	£5	£64	£146	£65
Change In Property Value	£1,950	£2,009	£3,793	£4,365	£4,627	£16,743
Net Return	£1,864	£1,944	£3,798	£4,429	£4,773	£16,808
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	9%	9%	19%	22%	23%	82%

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