Flat
L3
1 bed
1 bath
Devon Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£53,650First YearProfit From Rental Income
£14,624
↗ 27%After 5 Years
Change In Property Value
£45,207
↗ 26%After 5 Years
Return On Investment
112%
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 | £13,476 | £13,678 | £14,020 | £14,371 | £14,802 | £70,347 |
| Total Expenses | £10,311 | £10,377 | £10,454 | £10,533 | £10,619 | £52,293 |
| Profit Before Tax | £3,165 | £3,301 | £3,566 | £3,838 | £4,183 | £18,054 |
| Profit After Tax | £2,564 | £2,674 | £2,889 | £3,109 | £3,388 | £14,624 |
| Change In Property Value | £5,265 | £5,423 | £10,240 | £11,786 | £12,493 | £45,207 |
| Net Return | £7,829 | £8,097 | £13,129 | £14,894 | £15,881 | £59,830 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 15% | 24% | 28% | 30% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change