Flat
L3
1 bed
1 bath
Liverpool Investment Flat, Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£57,985First YearProfit From Rental Income
£6,548
↗ 11%After 5 Years
Change In Property Value
£48,929
↗ 26%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,964 | £12,143 | £12,447 | £12,758 | £13,141 | £62,454 |
| Total Expenses | £10,733 | £10,797 | £10,870 | £10,945 | £11,026 | £54,370 |
| Profit Before Tax | £1,231 | £1,347 | £1,577 | £1,813 | £2,115 | £8,084 |
| Profit After Tax | £997 | £1,091 | £1,277 | £1,469 | £1,713 | £6,548 |
| Change In Property Value | £5,699 | £5,869 | £11,083 | £12,756 | £13,521 | £48,929 |
| Net Return | £6,696 | £6,960 | £12,361 | £14,225 | £15,235 | £55,477 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 12% | 12% | 21% | 25% | 26% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change