Flat
L3
1 bed
1 bath
Devon Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£56,498First YearProfit From Rental Income
£6,157
↗ 11%After 5 Years
Change In Property Value
£47,653
↗ 26%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 | £11,652 | £11,827 | £12,122 | £12,426 | £12,798 | £60,825 |
| Total Expenses | £10,505 | £10,568 | £10,641 | £10,715 | £10,795 | £53,224 |
| Profit Before Tax | £1,147 | £1,258 | £1,482 | £1,710 | £2,003 | £7,601 |
| Profit After Tax | £929 | £1,019 | £1,200 | £1,385 | £1,623 | £6,157 |
| Change In Property Value | £5,550 | £5,716 | £10,794 | £12,423 | £13,169 | £47,653 |
| Net Return | £6,479 | £6,736 | £11,994 | £13,809 | £14,791 | £53,809 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 26% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change