Flat
L3
1 bed
1 bath
Fully Managed Liverpool Apartment, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£1,784
↗ 6%After 5 Years
Change In Property Value
£26,211
↗ 28%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,988 | £6,078 | £6,169 | £6,323 | £6,481 | £31,039 |
| Total Expenses | £5,655 | £5,714 | £5,765 | £5,822 | £5,880 | £28,836 |
| Profit Before Tax | £333 | £363 | £404 | £501 | £601 | £2,203 |
| Profit After Tax | £269 | £294 | £328 | £406 | £487 | £1,784 |
| Change In Property Value | £2,850 | £5,382 | £6,194 | £6,566 | £5,220 | £26,211 |
| Net Return | £3,119 | £5,676 | £6,522 | £6,972 | £5,706 | £27,995 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 11% | 19% | 22% | 24% | 19% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change