Flat
L3
1 bed
1 bath
Princes Parade, Liverpool City Centre L3
North West, England · L3
View property listing
Initial Investment
£45,700First YearProfit From Rental Income
£7,581
↗ 17%After 5 Years
Change In Property Value
£41,110
↗ 28%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,384 | £9,525 | £9,668 | £9,909 | £10,157 | £48,643 |
| Total Expenses | £7,732 | £7,797 | £7,852 | £7,918 | £7,985 | £39,284 |
| Profit Before Tax | £1,652 | £1,728 | £1,816 | £1,991 | £2,172 | £9,359 |
| Profit After Tax | £1,338 | £1,400 | £1,471 | £1,613 | £1,759 | £7,581 |
| Change In Property Value | £4,470 | £8,441 | £9,715 | £10,298 | £8,187 | £41,110 |
| Net Return | £5,808 | £9,841 | £11,185 | £11,911 | £9,946 | £48,690 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 22% | 24% | 26% | 22% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change