Flat L3 1 bed 1 bath

Soapworks, Liverpool Business District, Liverpool L3

North West, England · L3

Initial Investment

First Year

£72,985First Year

Profit From Rental Income

After 5 Years

£23,082

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£61,808

↗ 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	£18,420	£18,696	£19,164	£19,643	£20,232	£96,155
Total Expenses	£13,362	£13,436	£13,525	£13,617	£13,719	£67,659
Profit Before Tax	£5,058	£5,261	£5,638	£6,026	£6,513	£28,496
Profit After Tax	£4,097	£4,261	£4,567	£4,881	£5,276	£23,082
Change In Property Value	£7,199	£7,414	£14,001	£16,114	£17,081	£61,808
Net Return	£11,295	£11,676	£18,568	£20,995	£22,357	£84,890
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	25%	29%	31%	116%

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