Flat
L3
1 bed
1 bath
Brownlow Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£19,000First YearProfit From Rental Income
£-697
↘ -4%After 5 Years
Change In Property Value
£15,455
↗ 26%After 5 Years
Return On Investment
78%
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 | £4,608 | £4,677 | £4,794 | £4,914 | £5,061 | £24,054 |
| Total Expenses | £4,841 | £4,894 | £4,949 | £5,005 | £5,062 | £24,751 |
| Profit Before Tax | £-233 | £-217 | £-155 | £-91 | £-1 | £-697 |
| Profit After Tax | £-233 | £-217 | £-155 | £-91 | £-1 | £-697 |
| Change In Property Value | £1,800 | £1,854 | £3,501 | £4,029 | £4,271 | £15,455 |
| Net Return | £1,567 | £1,637 | £3,346 | £3,938 | £4,270 | £14,758 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -4% |
| Total Net Return (%) | 8% | 9% | 18% | 21% | 22% | 78% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change