Flat
L3
1 bed
1 bath
Fontenoy Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£2,610
↗ 6%After 5 Years
Change In Property Value
£36,062
↗ 26%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,820 | £8,952 | £9,176 | £9,406 | £9,688 | £46,042 |
| Total Expenses | £8,437 | £8,496 | £8,561 | £8,628 | £8,699 | £42,820 |
| Profit Before Tax | £384 | £457 | £615 | £778 | £989 | £3,222 |
| Profit After Tax | £311 | £370 | £498 | £630 | £801 | £2,610 |
| Change In Property Value | £4,200 | £4,326 | £8,169 | £9,402 | £9,966 | £36,062 |
| Net Return | £4,511 | £4,696 | £8,667 | £10,032 | £10,767 | £38,672 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change