Flat
L3
2 beds
2 baths
Princes Parade, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£9,748
↗ 14%After 5 Years
Change In Property Value
£59,245
↗ 26%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,496 | £14,713 | £15,081 | £15,458 | £15,922 | £75,671 |
| Total Expenses | £12,575 | £12,643 | £12,722 | £12,804 | £12,893 | £63,637 |
| Profit Before Tax | £1,921 | £2,071 | £2,359 | £2,654 | £3,029 | £12,034 |
| Profit After Tax | £1,556 | £1,677 | £1,911 | £2,150 | £2,454 | £9,748 |
| Change In Property Value | £6,900 | £7,107 | £13,420 | £15,446 | £16,372 | £59,245 |
| Net Return | £8,456 | £8,784 | £15,331 | £17,596 | £18,826 | £68,993 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change