Flat
L3
1 bed
1 bath
Liverpool Views Apartment, Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£39,985First YearProfit From Rental Income
£5,528
↗ 14%After 5 Years
Change In Property Value
£35,854
↗ 28%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,184 | £8,307 | £8,431 | £8,642 | £8,858 | £42,422 |
| Total Expenses | £7,000 | £7,062 | £7,115 | £7,178 | £7,242 | £35,597 |
| Profit Before Tax | £1,184 | £1,245 | £1,316 | £1,464 | £1,616 | £6,825 |
| Profit After Tax | £959 | £1,008 | £1,066 | £1,186 | £1,309 | £5,528 |
| Change In Property Value | £3,899 | £7,362 | £8,473 | £8,981 | £7,140 | £35,854 |
| Net Return | £4,858 | £8,370 | £9,539 | £10,167 | £8,449 | £41,382 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 12% | 21% | 24% | 25% | 21% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change