Flat
L3
0 beds
0 baths
Vauxhall Road, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£99,294
↗ 29%After 5 Years
Change In Property Value
£275,903
↗ 28%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £63,000 | £63,945 | £64,904 | £66,527 | £68,190 | £326,566 |
| Total Expenses | £40,475 | £40,620 | £40,756 | £40,961 | £41,169 | £203,981 |
| Profit Before Tax | £22,525 | £23,325 | £24,148 | £25,566 | £27,020 | £122,585 |
| Profit After Tax | £18,245 | £18,894 | £19,560 | £20,709 | £21,887 | £99,294 |
| Change In Property Value | £30,000 | £56,650 | £65,199 | £69,111 | £54,943 | £275,903 |
| Net Return | £48,245 | £75,544 | £84,759 | £89,820 | £76,830 | £375,197 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 14% | 22% | 25% | 26% | 22% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change