Flat L3 2 beds 2 baths

Princes Parade, Liverpool City Centre L3

North West, England · L3

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£17,198

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£50,230

↗ 26%After 5 Years

Return On Investment

113%

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	£14,976	£15,201	£15,581	£15,970	£16,449	£78,177
Total Expenses	£11,234	£11,303	£11,384	£11,466	£11,557	£56,944
Profit Before Tax	£3,742	£3,898	£4,197	£4,504	£4,892	£21,233
Profit After Tax	£3,031	£3,157	£3,400	£3,648	£3,963	£17,198
Change In Property Value	£5,850	£6,026	£11,378	£13,095	£13,881	£50,230
Net Return	£8,881	£9,183	£14,778	£16,743	£17,844	£67,428
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	25%	28%	30%	113%

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