Flat
L3
2 beds
2 baths
Brownlow Hill, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£20,488
↗ 31%After 5 Years
Change In Property Value
£56,670
↗ 26%After 5 Years
Return On Investment
115%
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 | £16,896 | £17,149 | £17,578 | £18,018 | £18,558 | £88,199 |
| Total Expenses | £12,418 | £12,489 | £12,575 | £12,663 | £12,760 | £62,906 |
| Profit Before Tax | £4,478 | £4,660 | £5,003 | £5,355 | £5,798 | £25,294 |
| Profit After Tax | £3,627 | £3,775 | £4,052 | £4,337 | £4,697 | £20,488 |
| Change In Property Value | £6,600 | £6,798 | £12,837 | £14,774 | £15,661 | £56,670 |
| Net Return | £10,227 | £10,573 | £16,889 | £19,111 | £20,357 | £77,157 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 29% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change