Flat L3 1 bed 1 bath

Old Hall Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£30,700First Year

Profit From Rental Income

After 5 Years

£4,585

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£25,501

↗ 26%After 5 Years

Return On Investment

98%

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	£7,608	£7,722	£7,915	£8,113	£8,356	£39,715
Total Expenses	£6,689	£6,746	£6,808	£6,872	£6,939	£34,054
Profit Before Tax	£919	£976	£1,107	£1,241	£1,417	£5,661
Profit After Tax	£745	£791	£897	£1,005	£1,148	£4,585
Change In Property Value	£2,970	£3,059	£5,777	£6,648	£7,047	£25,501
Net Return	£3,715	£3,850	£6,673	£7,654	£8,195	£30,087
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	98%

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