Flat
L3
2 beds
1 bath
Ellerman Road, City Centre L3
North West, England · L3
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£11,935
↗ 25%After 5 Years
Change In Property Value
£39,926
↗ 26%After 5 Years
Return On Investment
109%
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 | £11,904 | £12,083 | £12,385 | £12,694 | £13,075 | £62,140 |
| Total Expenses | £9,340 | £9,404 | £9,477 | £9,552 | £9,633 | £47,405 |
| Profit Before Tax | £2,564 | £2,679 | £2,908 | £3,142 | £3,442 | £14,735 |
| Profit After Tax | £2,077 | £2,170 | £2,355 | £2,545 | £2,788 | £11,935 |
| Change In Property Value | £4,650 | £4,790 | £9,044 | £10,409 | £11,034 | £39,926 |
| Net Return | £6,727 | £6,959 | £11,399 | £12,954 | £13,822 | £51,862 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change