Flat
L3
2 beds
2 baths
Soapworks, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£34,303
↗ 34%After 5 Years
Change In Property Value
£83,716
↗ 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 | £24,960 | £25,334 | £25,968 | £26,617 | £27,415 | £130,295 |
| Total Expenses | £17,390 | £17,474 | £17,580 | £17,689 | £17,811 | £87,945 |
| Profit Before Tax | £7,570 | £7,861 | £8,388 | £8,928 | £9,604 | £42,350 |
| Profit After Tax | £6,131 | £6,367 | £6,794 | £7,232 | £7,779 | £34,303 |
| Change In Property Value | £9,750 | £10,043 | £18,964 | £21,825 | £23,135 | £83,716 |
| Net Return | £15,881 | £16,410 | £25,758 | £29,057 | £30,914 | £118,020 |
| 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