Flat
L3
1 bed
1 bath
Princes Parade, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£62,500First YearProfit From Rental Income
£13,615
↗ 22%After 5 Years
Change In Property Value
£56,560
↗ 28%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,912 | £13,106 | £13,302 | £13,635 | £13,976 | £66,930 |
| Total Expenses | £9,887 | £9,956 | £10,017 | £10,092 | £10,169 | £50,122 |
| Profit Before Tax | £3,025 | £3,149 | £3,285 | £3,543 | £3,807 | £16,809 |
| Profit After Tax | £2,450 | £2,551 | £2,661 | £2,870 | £3,083 | £13,615 |
| Change In Property Value | £6,150 | £11,613 | £13,366 | £14,168 | £11,263 | £56,560 |
| Net Return | £8,600 | £14,164 | £16,027 | £17,037 | £14,347 | £70,175 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 23% | 26% | 27% | 23% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change