Flat
L3
2 beds
1 bath
Laynyork Road, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£14,567
↗ 27%After 5 Years
Change In Property Value
£45,078
↗ 26%After 5 Years
Return On Investment
111%
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 | £13,440 | £13,642 | £13,983 | £14,332 | £14,762 | £70,159 |
| Total Expenses | £10,287 | £10,353 | £10,430 | £10,509 | £10,595 | £52,175 |
| Profit Before Tax | £3,153 | £3,288 | £3,552 | £3,823 | £4,167 | £17,984 |
| Profit After Tax | £2,554 | £2,664 | £2,877 | £3,097 | £3,376 | £14,567 |
| Change In Property Value | £5,250 | £5,408 | £10,211 | £11,752 | £12,457 | £45,078 |
| Net Return | £7,804 | £8,071 | £13,089 | £14,849 | £15,833 | £59,645 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 15% | 24% | 28% | 30% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change