Flat
L3
1 bed
1 bath
Great Howard Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£41,200First YearProfit From Rental Income
£2,158
↗ 5%After 5 Years
Change In Property Value
£34,517
↗ 26%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,448 | £8,575 | £8,789 | £9,009 | £9,279 | £44,100 |
| Total Expenses | £8,161 | £8,220 | £8,284 | £8,350 | £8,420 | £41,435 |
| Profit Before Tax | £287 | £355 | £505 | £659 | £859 | £2,664 |
| Profit After Tax | £232 | £287 | £409 | £534 | £696 | £2,158 |
| Change In Property Value | £4,020 | £4,141 | £7,819 | £8,999 | £9,539 | £34,517 |
| Net Return | £4,252 | £4,428 | £8,228 | £9,532 | £10,235 | £36,675 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change