Flat L3 2 beds 1 bath

South Ferry Quay, Liverpool, Merseyside L3

North West, England · L3

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£17,856

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£51,518

↗ 26%After 5 Years

Return On Investment

114%

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	£15,360	£15,590	£15,980	£16,380	£16,871	£80,181
Total Expenses	£11,471	£11,540	£11,622	£11,706	£11,798	£58,136
Profit Before Tax	£3,889	£4,050	£4,358	£4,674	£5,073	£22,045
Profit After Tax	£3,150	£3,281	£3,530	£3,786	£4,110	£17,856
Change In Property Value	£6,000	£6,180	£11,670	£13,431	£14,237	£51,518
Net Return	£9,150	£9,461	£15,200	£17,217	£18,346	£69,374
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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