Flat
L3
1 bed
1 bath
William Jessop Way, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£223
↗ 1%After 5 Years
Change In Property Value
£28,335
↗ 26%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,936 | £7,040 | £7,216 | £7,396 | £7,618 | £36,207 |
| Total Expenses | £7,058 | £7,114 | £7,175 | £7,237 | £7,302 | £35,885 |
| Profit Before Tax | £-122 | £-74 | £41 | £160 | £317 | £322 |
| Profit After Tax | £-122 | £-74 | £33 | £129 | £257 | £223 |
| Change In Property Value | £3,300 | £3,399 | £6,418 | £7,387 | £7,830 | £28,335 |
| Net Return | £3,178 | £3,325 | £6,452 | £7,516 | £8,087 | £28,558 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 9% | 10% | 19% | 22% | 24% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change