Flat L8 1 bed 1 bath

3 Neptune Place, Liverpool, Merseyside L8

North West, England · L8

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£11,908

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£41,214

↗ 26%After 5 Years

Return On Investment

108%

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	£12,108	£12,290	£12,597	£12,912	£13,299	£63,205
Total Expenses	£9,559	£9,623	£9,697	£9,772	£9,853	£48,504
Profit Before Tax	£2,549	£2,667	£2,900	£3,140	£3,446	£14,702
Profit After Tax	£2,065	£2,160	£2,349	£2,543	£2,791	£11,908
Change In Property Value	£4,800	£4,944	£9,336	£10,745	£11,389	£41,214
Net Return	£6,865	£7,104	£11,685	£13,288	£14,181	£53,122
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	24%	27%	29%	108%

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