Flat L3 2 beds 1 bath

Alexandra Tower, Princes Parade, Liverpool L3

North West, England · L3

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£13,251

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£42,502

↗ 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	£12,672	£12,862	£13,184	£13,513	£13,919	£66,150
Total Expenses	£9,814	£9,879	£9,954	£10,031	£10,114	£49,790
Profit Before Tax	£2,858	£2,983	£3,230	£3,483	£3,805	£16,359
Profit After Tax	£2,315	£2,417	£2,616	£2,821	£3,082	£13,251
Change In Property Value	£4,950	£5,099	£9,628	£11,081	£11,745	£42,502
Net Return	£7,265	£7,515	£12,244	£13,902	£14,827	£55,753
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	24%	28%	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