Flat
L3
2 beds
2 baths
Old Hall Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£23,119
↗ 32%After 5 Years
Change In Property Value
£61,821
↗ 26%After 5 Years
Return On Investment
116%
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 | £18,432 | £18,708 | £19,176 | £19,656 | £20,245 | £96,218 |
| Total Expenses | £13,365 | £13,439 | £13,529 | £13,620 | £13,722 | £67,675 |
| Profit Before Tax | £5,067 | £5,270 | £5,648 | £6,035 | £6,523 | £28,543 |
| Profit After Tax | £4,104 | £4,268 | £4,575 | £4,889 | £5,284 | £23,119 |
| Change In Property Value | £7,200 | £7,416 | £14,004 | £16,117 | £17,084 | £61,821 |
| Net Return | £11,304 | £11,684 | £18,578 | £21,006 | £22,368 | £84,941 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 29% | 31% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change