Flat L3 1 bed 1 bath

Apartment A14, 33 Abbey Row, 33 Devon Street, Liverpool, Merseyside L3

North West, England · L3

Initial Investment

First Year

£62,500First Year

Profit From Rental Income

After 5 Years

£18,201

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£52,806

↗ 26%After 5 Years

Return On Investment

114%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,744	£15,980	£16,380	£16,789	£17,293	£82,186
Total Expenses	£11,782	£11,853	£11,938	£12,024	£12,119	£59,715
Profit Before Tax	£3,962	£4,127	£4,442	£4,765	£5,174	£22,471
Profit After Tax	£3,209	£3,343	£3,598	£3,860	£4,191	£18,201
Change In Property Value	£6,150	£6,335	£11,962	£13,767	£14,593	£52,806
Net Return	£9,359	£9,677	£15,560	£17,627	£18,784	£71,007
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	25%	28%	30%	114%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change