Flat
L3
2 beds
2 baths
Liverpool Investment Flat, Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£24,435
↗ 32%After 5 Years
Change In Property Value
£64,397
↗ 26%After 5 Years
Return On Investment
117%
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 | £19,200 | £19,488 | £19,975 | £20,475 | £21,089 | £100,227 |
| Total Expenses | £13,839 | £13,914 | £14,005 | £14,099 | £14,203 | £70,060 |
| Profit Before Tax | £5,361 | £5,574 | £5,970 | £6,376 | £6,886 | £30,167 |
| Profit After Tax | £4,343 | £4,515 | £4,836 | £5,164 | £5,577 | £24,435 |
| Change In Property Value | £7,500 | £7,725 | £14,587 | £16,789 | £17,796 | £64,397 |
| Net Return | £11,843 | £12,240 | £19,423 | £21,953 | £23,373 | £88,832 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 16% | 16% | 26% | 29% | 31% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change