Flat L3 1 bed 1 bath

Princes Parade, Liverpool L3

North West, England · L3

Initial Investment

First Year

£62,500First Year

Profit From Rental Income

After 5 Years

£18,514

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£52,806

↗ 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	£15,744	£15,980	£16,380	£16,789	£17,293	£82,186
Total Expenses	£11,708	£11,777	£11,860	£11,945	£12,038	£59,329
Profit Before Tax	£4,036	£4,203	£4,519	£4,844	£5,255	£22,857
Profit After Tax	£3,269	£3,404	£3,661	£3,924	£4,256	£18,514
Change In Property Value	£6,150	£6,335	£11,962	£13,767	£14,593	£52,806
Net Return	£9,419	£9,739	£15,622	£17,690	£18,849	£71,320
Return From Rental Income (%)	5%	5%	6%	6%	7%	30%
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