Flat
L3
2 beds
2 baths
The Albany, Old Hall Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£16,870
↗ 24%After 5 Years
Change In Property Value
£64,837
↗ 28%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,808 | £15,030 | £15,256 | £15,637 | £16,028 | £76,759 |
| Total Expenses | £11,042 | £11,114 | £11,178 | £11,258 | £11,339 | £55,931 |
| Profit Before Tax | £3,766 | £3,916 | £4,078 | £4,379 | £4,688 | £20,828 |
| Profit After Tax | £3,051 | £3,172 | £3,303 | £3,547 | £3,798 | £16,870 |
| Change In Property Value | £7,050 | £13,313 | £15,322 | £16,241 | £12,912 | £64,837 |
| Net Return | £10,101 | £16,485 | £18,625 | £19,788 | £16,709 | £81,708 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 14% | 23% | 26% | 28% | 23% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change