Flat
L3
1 bed
1 bath
Quay Central, Liverpool Waters L3
North West, England · L3
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£11,531
↗ 31%After 5 Years
Change In Property Value
£30,911
↗ 26%After 5 Years
Return On Investment
115%
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 | £10,320 | £10,475 | £10,737 | £11,005 | £11,335 | £53,872 |
| Total Expenses | £7,793 | £7,854 | £7,924 | £7,994 | £8,070 | £39,635 |
| Profit Before Tax | £2,527 | £2,620 | £2,813 | £3,011 | £3,265 | £14,236 |
| Profit After Tax | £2,047 | £2,122 | £2,279 | £2,439 | £2,645 | £11,531 |
| Change In Property Value | £3,600 | £3,708 | £7,002 | £8,059 | £8,542 | £30,911 |
| Net Return | £5,647 | £5,830 | £9,281 | £10,497 | £11,187 | £42,442 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change