Flat
L3
1 bed
1 bath
Great Newton Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£24,970First YearProfit From Rental Income
£2,038
↗ 8%After 5 Years
Change In Property Value
£20,581
↗ 26%After 5 Years
Return On Investment
91%
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 | £6,132 | £6,224 | £6,380 | £6,539 | £6,735 | £32,010 |
| Total Expenses | £5,783 | £5,838 | £5,897 | £5,957 | £6,019 | £29,494 |
| Profit Before Tax | £349 | £386 | £483 | £582 | £716 | £2,515 |
| Profit After Tax | £283 | £312 | £391 | £472 | £580 | £2,038 |
| Change In Property Value | £2,397 | £2,469 | £4,662 | £5,366 | £5,688 | £20,581 |
| Net Return | £2,680 | £2,781 | £5,053 | £5,837 | £6,268 | £22,619 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change