Flat L3 1 bed 1 bath

8.21 The Forge, Gladstone Street, Liverpool, Merseyside L3

North West, England · L3

Initial Investment

First Year

£67,300First Year

Profit From Rental Income

After 5 Years

£20,601

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£56,927

↗ 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	£16,968	£17,223	£17,653	£18,094	£18,637	£88,575
Total Expenses	£12,465	£12,536	£12,622	£12,710	£12,807	£63,142
Profit Before Tax	£4,503	£4,686	£5,031	£5,384	£5,830	£25,434
Profit After Tax	£3,647	£3,796	£4,075	£4,361	£4,722	£20,601
Change In Property Value	£6,630	£6,829	£12,895	£14,841	£15,732	£56,927
Net Return	£10,277	£10,625	£16,970	£19,202	£20,454	£77,528
Return From Rental Income (%)	5%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	16%	25%	29%	30%	115%

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