Flat
L3
2 beds
1 bath
19 Edmund Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£51,250First YearProfit From Rental Income
£9,568
↗ 19%After 5 Years
Change In Property Value
£46,214
↗ 28%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,548 | £10,706 | £10,867 | £11,138 | £11,417 | £54,676 |
| Total Expenses | £8,444 | £8,510 | £8,567 | £8,636 | £8,706 | £42,864 |
| Profit Before Tax | £2,104 | £2,196 | £2,300 | £2,502 | £2,710 | £11,813 |
| Profit After Tax | £1,704 | £1,779 | £1,863 | £2,027 | £2,195 | £9,568 |
| Change In Property Value | £5,025 | £9,489 | £10,921 | £11,576 | £9,203 | £46,214 |
| Net Return | £6,729 | £11,268 | £12,784 | £13,603 | £11,398 | £55,782 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 22% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change