Flat
L3
1 bed
1 bath
Great Newton Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£24,985First YearProfit From Rental Income
£2,075
↗ 8%After 5 Years
Change In Property Value
£20,594
↗ 26%After 5 Years
Return On Investment
91%
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 | £6,144 | £6,236 | £6,392 | £6,552 | £6,748 | £32,073 |
| Total Expenses | £5,786 | £5,842 | £5,900 | £5,960 | £6,022 | £29,511 |
| Profit Before Tax | £358 | £395 | £492 | £592 | £726 | £2,562 |
| Profit After Tax | £290 | £320 | £398 | £479 | £588 | £2,075 |
| Change In Property Value | £2,399 | £2,470 | £4,665 | £5,369 | £5,691 | £20,594 |
| Net Return | £2,688 | £2,790 | £5,063 | £5,848 | £6,279 | £22,669 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change