Flat L3 1 bed 1 bath

Great Howard Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£7,330

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£30,911

↗ 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	£9,216	£9,354	£9,588	£9,828	£10,123	£48,109
Total Expenses	£7,683	£7,742	£7,809	£7,877	£7,949	£39,059
Profit Before Tax	£1,533	£1,612	£1,779	£1,951	£2,174	£9,050
Profit After Tax	£1,242	£1,306	£1,441	£1,580	£1,761	£7,330
Change In Property Value	£3,600	£3,708	£7,002	£8,059	£8,542	£30,911
Net Return	£4,842	£5,014	£8,443	£9,639	£10,303	£38,241
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	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