Flat
L3
0 beds
0 baths
Chadwick Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£332,250First YearProfit From Rental Income
£96,611
↗ 29%After 5 Years
Change In Property Value
£269,006
↗ 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 | £61,428 | £62,349 | £63,285 | £64,867 | £66,488 | £318,417 |
| Total Expenses | £39,513 | £39,656 | £39,790 | £39,990 | £40,195 | £199,144 |
| Profit Before Tax | £21,915 | £22,694 | £23,495 | £24,877 | £26,293 | £119,273 |
| Profit After Tax | £17,751 | £18,382 | £19,031 | £20,150 | £21,298 | £96,611 |
| Change In Property Value | £29,250 | £55,234 | £63,569 | £67,383 | £53,570 | £269,006 |
| Net Return | £47,001 | £73,616 | £82,600 | £87,533 | £74,867 | £365,617 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 14% | 22% | 25% | 26% | 23% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change