Flat
L3
1 bed
1 bath
Great Newton Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£26,785First YearProfit From Rental Income
£787
↗ 3%After 5 Years
Change In Property Value
£23,714
↗ 28%After 5 Years
Return On Investment
91%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,412 | £5,493 | £5,576 | £5,715 | £5,858 | £28,054 |
| Total Expenses | £5,307 | £5,365 | £5,414 | £5,470 | £5,527 | £27,082 |
| Profit Before Tax | £105 | £128 | £162 | £245 | £331 | £972 |
| Profit After Tax | £85 | £104 | £131 | £199 | £268 | £787 |
| Change In Property Value | £2,579 | £4,869 | £5,604 | £5,940 | £4,722 | £23,714 |
| Net Return | £2,664 | £4,973 | £5,735 | £6,139 | £4,991 | £24,501 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| Total Net Return (%) | 10% | 19% | 21% | 23% | 19% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change