Flat
L3
2 beds
1 bath
Devon Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£73,150First YearProfit From Rental Income
£17,469
↗ 24%After 5 Years
Change In Property Value
£66,355
↗ 28%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,156 | £15,383 | £15,614 | £16,004 | £16,405 | £78,562 |
| Total Expenses | £11,254 | £11,326 | £11,390 | £11,471 | £11,554 | £56,996 |
| Profit Before Tax | £3,902 | £4,057 | £4,224 | £4,533 | £4,851 | £21,566 |
| Profit After Tax | £3,161 | £3,286 | £3,421 | £3,672 | £3,929 | £17,469 |
| Change In Property Value | £7,215 | £13,624 | £15,680 | £16,621 | £13,214 | £66,355 |
| Net Return | £10,376 | £16,910 | £19,101 | £20,293 | £17,143 | £83,824 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 14% | 23% | 26% | 28% | 23% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change