Flat
L3
1 bed
1 bath
Richmond Row, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£50,950First YearProfit From Rental Income
£13,421
↗ 26%After 5 Years
Change In Property Value
£42,889
↗ 26%After 5 Years
Return On Investment
111%
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 | £12,780 | £12,972 | £13,296 | £13,628 | £14,037 | £66,713 |
| Total Expenses | £9,884 | £9,949 | £10,024 | £10,102 | £10,185 | £50,144 |
| Profit Before Tax | £2,896 | £3,023 | £3,272 | £3,527 | £3,852 | £16,569 |
| Profit After Tax | £2,346 | £2,448 | £2,650 | £2,857 | £3,120 | £13,421 |
| Change In Property Value | £4,995 | £5,145 | £9,715 | £11,181 | £11,852 | £42,889 |
| Net Return | £7,341 | £7,593 | £12,365 | £14,038 | £14,972 | £56,310 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 24% | 28% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change