Flat
L3
1 bed
1 bath
Apartment A506, 33 Abbey Row, 33 Devon Street, Liverpool, Merseyside L3
North West, England · L3
View property listing
Initial Investment
£60,100First YearProfit From Rental Income
£12,753
↗ 21%After 5 Years
Change In Property Value
£54,353
↗ 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 | £12,408 | £12,594 | £12,783 | £13,103 | £13,430 | £64,318 |
| Total Expenses | £9,579 | £9,648 | £9,708 | £9,782 | £9,857 | £48,573 |
| Profit Before Tax | £2,829 | £2,946 | £3,075 | £3,321 | £3,573 | £15,744 |
| Profit After Tax | £2,291 | £2,386 | £2,491 | £2,690 | £2,894 | £12,753 |
| Change In Property Value | £5,910 | £11,160 | £12,844 | £13,615 | £10,824 | £54,353 |
| Net Return | £8,201 | £13,546 | £15,335 | £16,305 | £13,718 | £67,106 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| 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