Flat
L3
1 bed
1 bath
Fox And Foundry, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£79,482First YearProfit From Rental Income
£25,713
↗ 32%After 5 Years
Change In Property Value
£66,960
↗ 26%After 5 Years
Return On Investment
117%
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 | £19,956 | £20,255 | £20,762 | £21,281 | £21,919 | £104,173 |
| Total Expenses | £14,309 | £14,385 | £14,479 | £14,574 | £14,681 | £72,428 |
| Profit Before Tax | £5,647 | £5,870 | £6,283 | £6,706 | £7,238 | £31,745 |
| Profit After Tax | £4,574 | £4,755 | £5,089 | £5,432 | £5,863 | £25,713 |
| Change In Property Value | £7,799 | £8,032 | £15,168 | £17,457 | £18,504 | £66,960 |
| Net Return | £12,372 | £12,787 | £20,257 | £22,889 | £24,367 | £92,674 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 16% | 16% | 25% | 29% | 31% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change