Flat
L3
1 bed
1 bath
Soapworks, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£66,985First YearProfit From Rental Income
£20,450
↗ 31%After 5 Years
Change In Property Value
£56,657
↗ 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 | £16,884 | £17,137 | £17,566 | £18,005 | £18,545 | £88,137 |
| Total Expenses | £12,415 | £12,486 | £12,572 | £12,660 | £12,756 | £62,890 |
| Profit Before Tax | £4,469 | £4,651 | £4,994 | £5,345 | £5,788 | £25,247 |
| Profit After Tax | £3,620 | £3,767 | £4,045 | £4,329 | £4,689 | £20,450 |
| Change In Property Value | £6,599 | £6,796 | £12,834 | £14,771 | £15,657 | £56,657 |
| Net Return | £10,218 | £10,564 | £16,879 | £19,100 | £20,346 | £77,107 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 29% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change