Flat L3 1 bed 1 bath

Great Howard Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£41,200First Year

Profit From Rental Income

After 5 Years

£9,145

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£34,517

↗ 26%After 5 Years

Return On Investment

106%

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	£10,284	£10,438	£10,699	£10,967	£11,296	£53,684
Total Expenses	£8,345	£8,406	£8,475	£8,546	£8,621	£42,394
Profit Before Tax	£1,939	£2,032	£2,224	£2,421	£2,674	£11,290
Profit After Tax	£1,571	£1,646	£1,801	£1,961	£2,166	£9,145
Change In Property Value	£4,020	£4,141	£7,819	£8,999	£9,539	£34,517
Net Return	£5,591	£5,787	£9,620	£10,960	£11,705	£43,662
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	14%	23%	27%	28%	106%

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