Flat
L3
2 beds
2 baths
Princes Parade, Liverpool City Centre L3
North West, England · L3
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£6,969
↗ 12%After 5 Years
Change In Property Value
£50,230
↗ 26%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,288 | £12,472 | £12,784 | £13,104 | £13,497 | £64,145 |
| Total Expenses | £10,965 | £11,030 | £11,104 | £11,180 | £11,262 | £55,541 |
| Profit Before Tax | £1,323 | £1,442 | £1,680 | £1,924 | £2,235 | £8,604 |
| Profit After Tax | £1,071 | £1,168 | £1,361 | £1,558 | £1,810 | £6,969 |
| Change In Property Value | £5,850 | £6,026 | £11,378 | £13,095 | £13,881 | £50,230 |
| Net Return | £6,921 | £7,194 | £12,739 | £14,654 | £15,691 | £57,199 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 12% | 12% | 21% | 25% | 26% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change