Flat
L3
2 beds
2 baths
Quay Central, 9 Jesse Hartley Way, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£8,551
↗ 13%After 5 Years
Change In Property Value
£55,382
↗ 26%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,548 | £13,751 | £14,095 | £14,447 | £14,881 | £70,722 |
| Total Expenses | £11,885 | £11,951 | £12,029 | £12,108 | £12,194 | £60,166 |
| Profit Before Tax | £1,663 | £1,800 | £2,066 | £2,340 | £2,687 | £10,556 |
| Profit After Tax | £1,347 | £1,458 | £1,674 | £1,895 | £2,177 | £8,551 |
| Change In Property Value | £6,450 | £6,644 | £12,545 | £14,438 | £15,305 | £55,382 |
| Net Return | £7,797 | £8,101 | £14,219 | £16,333 | £17,481 | £63,932 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 12% | 12% | 22% | 25% | 27% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change