Flat
L3
2 beds
2 baths
Soapworks, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£31,014
↗ 33%After 5 Years
Change In Property Value
£77,277
↗ 26%After 5 Years
Return On Investment
116%
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 | £23,040 | £23,386 | £23,970 | £24,569 | £25,307 | £120,272 |
| Total Expenses | £16,207 | £16,287 | £16,388 | £16,492 | £16,609 | £81,983 |
| Profit Before Tax | £6,834 | £7,099 | £7,582 | £8,077 | £8,698 | £38,289 |
| Profit After Tax | £5,535 | £5,750 | £6,141 | £6,543 | £7,045 | £31,014 |
| Change In Property Value | £9,000 | £9,270 | £17,505 | £20,146 | £21,355 | £77,277 |
| Net Return | £14,535 | £15,020 | £23,646 | £26,689 | £28,401 | £108,291 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 33% |
| Total Net Return (%) | 16% | 16% | 25% | 29% | 30% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change