Flat
L3
1 bed
1 bath
Great Crosshall Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£42,904First YearProfit From Rental Income
£2,570
↗ 6%After 5 Years
Change In Property Value
£35,980
↗ 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 | £8,796 | £8,928 | £9,151 | £9,380 | £9,661 | £45,916 |
| Total Expenses | £8,421 | £8,481 | £8,546 | £8,613 | £8,683 | £42,744 |
| Profit Before Tax | £375 | £447 | £605 | £767 | £978 | £3,172 |
| Profit After Tax | £303 | £362 | £490 | £622 | £792 | £2,570 |
| Change In Property Value | £4,190 | £4,316 | £8,150 | £9,380 | £9,943 | £35,980 |
| Net Return | £4,494 | £4,678 | £8,641 | £10,002 | £10,735 | £38,550 |
| 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