Flat
L3
1 bed
1 bath
Mann Island, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£8,250
↗ 17%After 5 Years
Change In Property Value
£42,765
↗ 28%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,768 | £9,915 | £10,063 | £10,315 | £10,573 | £50,633 |
| Total Expenses | £7,964 | £8,029 | £8,084 | £8,151 | £8,220 | £40,448 |
| Profit Before Tax | £1,804 | £1,886 | £1,979 | £2,163 | £2,353 | £10,185 |
| Profit After Tax | £1,461 | £1,528 | £1,603 | £1,752 | £1,906 | £8,250 |
| Change In Property Value | £4,650 | £8,781 | £10,106 | £10,712 | £8,516 | £42,765 |
| Net Return | £6,111 | £10,308 | £11,709 | £12,465 | £10,422 | £51,015 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change