Flat
L3
2 beds
2 baths
Fox And Foundry, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£82,982First YearProfit From Rental Income
£27,029
↗ 33%After 5 Years
Change In Property Value
£69,536
↗ 26%After 5 Years
Return On Investment
116%
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 | £20,724 | £21,035 | £21,561 | £22,100 | £22,763 | £108,182 |
| Total Expenses | £14,783 | £14,860 | £14,955 | £15,053 | £15,162 | £74,813 |
| Profit Before Tax | £5,941 | £6,175 | £6,605 | £7,047 | £7,601 | £33,369 |
| Profit After Tax | £4,812 | £5,002 | £5,350 | £5,708 | £6,157 | £27,029 |
| Change In Property Value | £8,099 | £8,341 | £15,751 | £18,128 | £19,216 | £69,536 |
| Net Return | £12,911 | £13,343 | £21,102 | £23,836 | £25,373 | £96,565 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 16% | 16% | 25% | 29% | 31% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change