Flat
L3
2 beds
2 baths
Unity Building, Rumford Place, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£28,706
↗ 48%After 5 Years
Change In Property Value
£50,230
↗ 26%After 5 Years
Return On Investment
133%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,000 | £18,270 | £18,727 | £19,195 | £19,771 | £93,962 |
| Total Expenses | £11,537 | £11,610 | £11,698 | £11,789 | £11,889 | £58,523 |
| Profit Before Tax | £6,463 | £6,660 | £7,028 | £7,406 | £7,882 | £35,440 |
| Profit After Tax | £5,235 | £5,395 | £5,693 | £5,999 | £6,384 | £28,706 |
| Change In Property Value | £5,850 | £6,026 | £11,378 | £13,095 | £13,881 | £50,230 |
| Net Return | £11,085 | £11,420 | £17,071 | £19,094 | £20,265 | £78,936 |
| Return From Rental Income (%) | 9% | 9% | 10% | 10% | 11% | 48% |
| Total Net Return (%) | 19% | 19% | 29% | 32% | 34% | 133% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change