Flat
L3
3 beds
1 bath
Bridport Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£4,191
↗ 9%After 5 Years
Change In Property Value
£41,214
↗ 26%After 5 Years
Return On Investment
93%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,080 | £10,231 | £10,487 | £10,749 | £11,072 | £52,619 |
| Total Expenses | £9,356 | £9,417 | £9,486 | £9,556 | £9,631 | £47,445 |
| Profit Before Tax | £724 | £814 | £1,001 | £1,193 | £1,441 | £5,174 |
| Profit After Tax | £586 | £659 | £811 | £967 | £1,167 | £4,191 |
| Change In Property Value | £4,800 | £4,944 | £9,336 | £10,745 | £11,389 | £41,214 |
| Net Return | £5,386 | £5,603 | £10,147 | £11,711 | £12,557 | £45,405 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 11% | 11% | 21% | 24% | 26% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change