Flat
L3
1 bed
1 bath
Liverpool Views Apartment, Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£39,985First YearProfit From Rental Income
£1,804
↗ 5%After 5 Years
Change In Property Value
£33,474
↗ 26%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,184 | £8,307 | £8,514 | £8,727 | £8,989 | £42,722 |
| Total Expenses | £7,974 | £8,032 | £8,096 | £8,161 | £8,230 | £40,494 |
| Profit Before Tax | £210 | £274 | £418 | £566 | £759 | £2,227 |
| Profit After Tax | £170 | £222 | £339 | £458 | £615 | £1,804 |
| Change In Property Value | £3,899 | £4,015 | £7,583 | £8,727 | £9,250 | £33,474 |
| Net Return | £4,068 | £4,238 | £7,921 | £9,185 | £9,865 | £35,278 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change