Flat
L3
2 beds
0 baths
Apartment 404, 15 Hatton Garden, Liverpool, Merseyside L3
North West, England · L3
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£1,257
↗ 4%After 5 Years
Change In Property Value
£24,831
↗ 28%After 5 Years
Return On Investment
93%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,676 | £5,761 | £5,848 | £5,994 | £6,144 | £29,422 |
| Total Expenses | £5,463 | £5,522 | £5,572 | £5,628 | £5,686 | £27,870 |
| Profit Before Tax | £213 | £239 | £276 | £366 | £458 | £1,552 |
| Profit After Tax | £172 | £194 | £224 | £296 | £371 | £1,257 |
| Change In Property Value | £2,700 | £5,099 | £5,868 | £6,220 | £4,945 | £24,831 |
| Net Return | £2,872 | £5,292 | £6,092 | £6,516 | £5,316 | £26,088 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 10% | 19% | 22% | 23% | 19% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change