Flat
L3
2 beds
1 bath
Devon Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£73,750First YearProfit From Rental Income
£17,662
↗ 24%After 5 Years
Change In Property Value
£66,907
↗ 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 | £15,276 | £15,505 | £15,738 | £16,131 | £16,534 | £79,184 |
| Total Expenses | £11,330 | £11,403 | £11,467 | £11,548 | £11,631 | £57,380 |
| Profit Before Tax | £3,946 | £4,102 | £4,271 | £4,583 | £4,903 | £21,805 |
| Profit After Tax | £3,196 | £3,323 | £3,459 | £3,712 | £3,971 | £17,662 |
| Change In Property Value | £7,275 | £13,738 | £15,811 | £16,759 | £13,324 | £66,907 |
| Net Return | £10,471 | £17,060 | £19,270 | £20,471 | £17,295 | £84,568 |
| Return From Rental Income (%) | 4% | 5% | 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