Flat
L3
1 bed
1 bath
Devon Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£54,998First YearProfit From Rental Income
£5,773
↗ 10%After 5 Years
Change In Property Value
£46,365
↗ 26%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,340 | £11,510 | £11,798 | £12,093 | £12,456 | £59,196 |
| Total Expenses | £10,275 | £10,338 | £10,410 | £10,483 | £10,562 | £52,069 |
| Profit Before Tax | £1,065 | £1,172 | £1,388 | £1,609 | £1,893 | £7,127 |
| Profit After Tax | £862 | £949 | £1,124 | £1,304 | £1,534 | £5,773 |
| Change In Property Value | £5,400 | £5,562 | £10,503 | £12,088 | £12,813 | £46,365 |
| Net Return | £6,262 | £6,511 | £11,627 | £13,391 | £14,346 | £52,137 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 26% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change