Flat L3 2 beds 2 baths

8.19 The Forge, Gladstone Street, Liverpool, Merseyside L3

North West, England · L3

Initial Investment

First Year

£108,200First Year

Profit From Rental Income

After 5 Years

£18,603

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£88,095

↗ 26%After 5 Years

Return On Investment

99%

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	£21,552	£21,875	£22,422	£22,983	£23,672	£112,504
Total Expenses	£17,724	£17,802	£17,900	£18,000	£18,112	£89,538
Profit Before Tax	£3,828	£4,073	£4,522	£4,983	£5,561	£22,966
Profit After Tax	£3,101	£3,299	£3,663	£4,036	£4,504	£18,603
Change In Property Value	£10,260	£10,568	£19,956	£22,967	£24,345	£88,095
Net Return	£13,361	£13,867	£23,618	£27,003	£28,849	£106,698
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	13%	22%	25%	27%	99%

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