Flat
L3
2 beds
2 baths
Alexandra Tower, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£53,200First YearProfit From Rental Income
£10,309
↗ 19%After 5 Years
Change In Property Value
£48,007
↗ 28%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,968 | £11,133 | £11,300 | £11,582 | £11,872 | £56,854 |
| Total Expenses | £8,695 | £8,762 | £8,819 | £8,889 | £8,961 | £44,127 |
| Profit Before Tax | £2,273 | £2,371 | £2,480 | £2,693 | £2,910 | £12,727 |
| Profit After Tax | £1,841 | £1,920 | £2,009 | £2,181 | £2,357 | £10,309 |
| Change In Property Value | £5,220 | £9,857 | £11,345 | £12,025 | £9,560 | £48,007 |
| Net Return | £7,061 | £11,777 | £13,354 | £14,206 | £11,918 | £58,316 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 22% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change