Flat
L3
1 bed
1 bath
Richmond Row, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£52,450First YearProfit From Rental Income
£14,079
↗ 27%After 5 Years
Change In Property Value
£44,176
↗ 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 | £13,164 | £13,361 | £13,695 | £14,038 | £14,459 | £68,718 |
| Total Expenses | £10,121 | £10,186 | £10,263 | £10,341 | £10,426 | £51,336 |
| Profit Before Tax | £3,043 | £3,175 | £3,433 | £3,697 | £4,033 | £17,381 |
| Profit After Tax | £2,465 | £2,572 | £2,781 | £2,995 | £3,267 | £14,079 |
| Change In Property Value | £5,145 | £5,299 | £10,007 | £11,517 | £12,208 | £44,176 |
| Net Return | £7,610 | £7,871 | £12,787 | £14,512 | £15,475 | £58,255 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 15% | 24% | 28% | 30% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change