Flat L3 1 bed 1 bath

St Pauls Square, Liverpool L3

North West, England · L3

Initial Investment

First Year

£36,400First Year

Profit From Rental Income

After 5 Years

£7,058

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£30,395

↗ 26%After 5 Years

Return On Investment

103%

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	£9,060	£9,196	£9,426	£9,661	£9,951	£47,294
Total Expenses	£7,588	£7,647	£7,713	£7,781	£7,852	£38,581
Profit Before Tax	£1,472	£1,549	£1,713	£1,881	£2,099	£8,713
Profit After Tax	£1,193	£1,254	£1,387	£1,523	£1,700	£7,058
Change In Property Value	£3,540	£3,646	£6,885	£7,924	£8,400	£30,395
Net Return	£4,733	£4,901	£8,272	£9,448	£10,100	£37,453
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	23%	26%	28%	103%

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