Flat
L3
1 bed
1 bath
St Pauls Square, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£36,400First YearProfit From Rental Income
£4,274
↗ 12%After 5 Years
Change In Property Value
£32,557
↗ 28%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,440 | £7,552 | £7,665 | £7,856 | £8,053 | £38,566 |
| Total Expenses | £6,541 | £6,602 | £6,654 | £6,715 | £6,777 | £33,289 |
| Profit Before Tax | £899 | £950 | £1,011 | £1,141 | £1,275 | £5,277 |
| Profit After Tax | £728 | £769 | £819 | £925 | £1,033 | £4,274 |
| Change In Property Value | £3,540 | £6,685 | £7,693 | £8,155 | £6,483 | £32,557 |
| Net Return | £4,268 | £7,454 | £8,512 | £9,080 | £7,516 | £36,831 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 12% | 20% | 23% | 25% | 21% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change