Flat
L3
1 bed
1 bath
Liverpool Investment Flat, Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£36,987First YearProfit From Rental Income
£4,472
↗ 12%After 5 Years
Change In Property Value
£33,097
↗ 28%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,560 | £7,673 | £7,789 | £7,983 | £8,183 | £39,188 |
| Total Expenses | £6,616 | £6,677 | £6,730 | £6,791 | £6,853 | £33,667 |
| Profit Before Tax | £944 | £996 | £1,059 | £1,192 | £1,329 | £5,521 |
| Profit After Tax | £765 | £807 | £858 | £966 | £1,077 | £4,472 |
| Change In Property Value | £3,599 | £6,796 | £7,821 | £8,290 | £6,591 | £33,097 |
| Net Return | £4,364 | £7,603 | £8,679 | £9,256 | £7,668 | £37,569 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 12% | 21% | 23% | 25% | 21% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change