Flat L3 1 bed 1 bath

8.21 The Forge, Gladstone Street, Liverpool, Merseyside L3

North West, England · L3

Initial Investment

First Year

£67,300First Year

Profit From Rental Income

After 5 Years

£9,002

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£56,927

↗ 26%After 5 Years

Return On Investment

98%

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	£13,920	£14,129	£14,482	£14,844	£15,289	£72,664
Total Expenses	£12,160	£12,227	£12,305	£12,385	£12,473	£61,551
Profit Before Tax	£1,760	£1,902	£2,177	£2,459	£2,817	£11,114
Profit After Tax	£1,425	£1,540	£1,763	£1,992	£2,282	£9,002
Change In Property Value	£6,630	£6,829	£12,895	£14,841	£15,732	£56,927
Net Return	£8,055	£8,369	£14,658	£16,833	£18,013	£65,929
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	12%	22%	25%	27%	98%

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