Flat
L3
2 beds
1 bath
Royal Quay, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£8,777
↗ 18%After 5 Years
Change In Property Value
£44,145
↗ 28%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,080 | £10,231 | £10,385 | £10,644 | £10,910 | £52,251 |
| Total Expenses | £8,156 | £8,221 | £8,277 | £8,345 | £8,415 | £41,414 |
| Profit Before Tax | £1,924 | £2,010 | £2,107 | £2,299 | £2,496 | £10,836 |
| Profit After Tax | £1,558 | £1,628 | £1,707 | £1,862 | £2,022 | £8,777 |
| Change In Property Value | £4,800 | £9,064 | £10,432 | £11,058 | £8,791 | £44,145 |
| Net Return | £6,358 | £10,692 | £12,139 | £12,920 | £10,813 | £52,922 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change