Flat
L3
1 bed
1 bath
Liverpool Views Apartment, Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£63,985First YearProfit From Rental Income
£19,134
↗ 30%After 5 Years
Change In Property Value
£54,081
↗ 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 | £16,116 | £16,358 | £16,767 | £17,186 | £17,701 | £84,128 |
| Total Expenses | £11,941 | £12,012 | £12,095 | £12,181 | £12,275 | £60,505 |
| Profit Before Tax | £4,175 | £4,346 | £4,671 | £5,005 | £5,426 | £23,623 |
| Profit After Tax | £3,381 | £3,520 | £3,784 | £4,054 | £4,395 | £19,134 |
| Change In Property Value | £6,299 | £6,487 | £12,250 | £14,099 | £14,945 | £54,081 |
| Net Return | £9,680 | £10,008 | £16,034 | £18,153 | £19,340 | £73,215 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change