Flat
L3
1 bed
1 bath
Liverpool Investment Flat, Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£30,985First YearProfit From Rental Income
£2,318
↗ 7%After 5 Years
Change In Property Value
£27,577
↗ 28%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,300 | £6,395 | £6,490 | £6,653 | £6,819 | £32,657 |
| Total Expenses | £5,846 | £5,905 | £5,956 | £6,014 | £6,073 | £29,794 |
| Profit Before Tax | £454 | £489 | £534 | £639 | £746 | £2,862 |
| Profit After Tax | £368 | £396 | £433 | £517 | £604 | £2,318 |
| Change In Property Value | £2,999 | £5,662 | £6,517 | £6,908 | £5,492 | £27,577 |
| Net Return | £3,366 | £6,058 | £6,950 | £7,425 | £6,096 | £29,895 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 20% | 22% | 24% | 20% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change