Flat
L3
1 bed
1 bath
Devon Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£56,498First YearProfit From Rental Income
£15,884
↗ 28%After 5 Years
Change In Property Value
£47,653
↗ 26%After 5 Years
Return On Investment
112%
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 | £14,208 | £14,421 | £14,782 | £15,151 | £15,606 | £74,168 |
| Total Expenses | £10,760 | £10,828 | £10,907 | £10,988 | £11,076 | £54,558 |
| Profit Before Tax | £3,448 | £3,593 | £3,875 | £4,164 | £4,530 | £19,609 |
| Profit After Tax | £2,792 | £2,911 | £3,139 | £3,372 | £3,669 | £15,884 |
| Change In Property Value | £5,550 | £5,716 | £10,794 | £12,423 | £13,169 | £47,653 |
| Net Return | £8,342 | £8,627 | £13,933 | £15,796 | £16,838 | £63,536 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change