Flat L3 1 bed 1 bath

Great Newton Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£26,785First Year

Profit From Rental Income

After 5 Years

£2,846

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£22,140

↗ 26%After 5 Years

Return On Investment

93%

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	£6,600	£6,699	£6,866	£7,038	£7,249	£34,453
Total Expenses	£6,070	£6,126	£6,186	£6,247	£6,310	£30,939
Profit Before Tax	£530	£573	£681	£791	£939	£3,514
Profit After Tax	£429	£464	£551	£641	£760	£2,846
Change In Property Value	£2,579	£2,656	£5,015	£5,772	£6,118	£22,140
Net Return	£3,008	£3,120	£5,567	£6,413	£6,879	£24,986
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	12%	21%	24%	26%	93%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change