Flat L3 2 beds 2 baths

Tobacco Warehouse, Stanley Dock, Liverpool L3

North West, England · L3

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£31,014

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£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

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