Flat
L3
1 bed
1 bath
Apartment A506, 33 Abbey Row, 33 Devon Street, Liverpool, Merseyside L3
North West, England · L3
View property listing
Initial Investment
£60,100First YearProfit From Rental Income
£7,105
↗ 12%After 5 Years
Change In Property Value
£50,745
↗ 26%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,408 | £12,594 | £12,909 | £13,232 | £13,629 | £64,771 |
| Total Expenses | £11,057 | £11,121 | £11,196 | £11,272 | £11,354 | £56,000 |
| Profit Before Tax | £1,351 | £1,473 | £1,713 | £1,960 | £2,274 | £8,771 |
| Profit After Tax | £1,094 | £1,193 | £1,388 | £1,587 | £1,842 | £7,105 |
| Change In Property Value | £5,910 | £6,087 | £11,495 | £13,230 | £14,023 | £50,745 |
| Net Return | £7,004 | £7,280 | £12,882 | £14,817 | £15,866 | £57,850 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 12% | 12% | 21% | 25% | 26% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change