Flat
L3
2 beds
2 baths
Wellington Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£25,751
↗ 32%After 5 Years
Change In Property Value
£66,973
↗ 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 | £19,968 | £20,268 | £20,774 | £21,294 | £21,932 | £104,236 |
| Total Expenses | £14,312 | £14,388 | £14,482 | £14,578 | £14,684 | £72,444 |
| Profit Before Tax | £5,656 | £5,879 | £6,292 | £6,716 | £7,248 | £31,791 |
| Profit After Tax | £4,581 | £4,762 | £5,097 | £5,440 | £5,871 | £25,751 |
| Change In Property Value | £7,800 | £8,034 | £15,171 | £17,460 | £18,508 | £66,973 |
| Net Return | £12,381 | £12,796 | £20,268 | £22,900 | £24,379 | £92,724 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 16% | 16% | 25% | 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