Flat
L3
2 beds
2 baths
Princes Parade, Liverpool City Centre L3
North West, England · L3
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£11,460
↗ 20%After 5 Years
Change In Property Value
£51,042
↗ 28%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,652 | £11,827 | £12,004 | £12,304 | £12,612 | £60,399 |
| Total Expenses | £9,118 | £9,185 | £9,244 | £9,316 | £9,389 | £46,251 |
| Profit Before Tax | £2,534 | £2,642 | £2,760 | £2,989 | £3,223 | £14,148 |
| Profit After Tax | £2,053 | £2,140 | £2,236 | £2,421 | £2,611 | £11,460 |
| Change In Property Value | £5,550 | £10,480 | £12,062 | £12,786 | £10,164 | £51,042 |
| Net Return | £7,603 | £12,620 | £14,298 | £15,206 | £12,775 | £62,502 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 23% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change