Flat
L3
2 beds
1 bath
19 Edmund Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£51,250First YearProfit From Rental Income
£13,580
↗ 26%After 5 Years
Change In Property Value
£43,146
↗ 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 | £12,864 | £13,057 | £13,383 | £13,718 | £14,130 | £67,152 |
| Total Expenses | £9,932 | £9,997 | £10,073 | £10,150 | £10,234 | £50,386 |
| Profit Before Tax | £2,932 | £3,060 | £3,311 | £3,568 | £3,896 | £16,766 |
| Profit After Tax | £2,375 | £2,478 | £2,682 | £2,890 | £3,155 | £13,580 |
| Change In Property Value | £5,025 | £5,176 | £9,774 | £11,248 | £11,923 | £43,146 |
| Net Return | £7,400 | £7,654 | £12,455 | £14,138 | £15,079 | £56,726 |
| 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