Flat L3 1 bed 1 bath

Soapworks, Liverpool Business District, Liverpool L3

North West, England · L3

Initial Investment

First Year

£57,985First Year

Profit From Rental Income

After 5 Years

£16,549

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£48,929

↗ 26%After 5 Years

Return On Investment

113%

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	£14,592	£14,811	£15,181	£15,561	£16,028	£76,172
Total Expenses	£10,995	£11,063	£11,143	£11,225	£11,314	£55,742
Profit Before Tax	£3,597	£3,748	£4,038	£4,336	£4,713	£20,430
Profit After Tax	£2,913	£3,035	£3,271	£3,512	£3,818	£16,549
Change In Property Value	£5,699	£5,869	£11,083	£12,756	£13,521	£48,929
Net Return	£8,612	£8,905	£14,354	£16,268	£17,339	£65,478
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	25%	28%	30%	113%

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