Flat
L3
1 bed
1 bath
Liverpool Views Apartment, Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£39,985First YearProfit From Rental Income
£8,654
↗ 22%After 5 Years
Change In Property Value
£33,474
↗ 26%After 5 Years
Return On Investment
105%
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 | £9,984 | £10,134 | £10,387 | £10,647 | £10,966 | £52,118 |
| Total Expenses | £8,154 | £8,215 | £8,283 | £8,353 | £8,428 | £41,434 |
| Profit Before Tax | £1,830 | £1,919 | £2,104 | £2,294 | £2,538 | £10,684 |
| Profit After Tax | £1,482 | £1,554 | £1,704 | £1,858 | £2,056 | £8,654 |
| Change In Property Value | £3,899 | £4,015 | £7,583 | £8,727 | £9,250 | £33,474 |
| Net Return | £5,381 | £5,570 | £9,286 | £10,585 | £11,306 | £42,128 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change