Flat
L3
2 beds
2 baths
Soapworks, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£102,232First YearProfit From Rental Income
£34,266
↗ 34%After 5 Years
Change In Property Value
£83,703
↗ 26%After 5 Years
Return On Investment
115%
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 | £24,948 | £25,322 | £25,955 | £26,604 | £27,402 | £130,232 |
| Total Expenses | £17,387 | £17,471 | £17,577 | £17,686 | £17,808 | £87,928 |
| Profit Before Tax | £7,561 | £7,852 | £8,378 | £8,919 | £9,594 | £42,304 |
| Profit After Tax | £6,124 | £6,360 | £6,787 | £7,224 | £7,771 | £34,266 |
| Change In Property Value | £9,749 | £10,041 | £18,961 | £21,822 | £23,131 | £83,703 |
| Net Return | £15,873 | £16,401 | £25,747 | £29,046 | £30,903 | £117,969 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 16% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change