Flat
L3
1 bed
1 bath
Liverpool Investment Flat, Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£30,985First YearProfit From Rental Income
£4,707
↗ 15%After 5 Years
Change In Property Value
£25,746
↗ 26%After 5 Years
Return On Investment
98%
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 | £7,680 | £7,795 | £7,990 | £8,190 | £8,436 | £40,091 |
| Total Expenses | £6,734 | £6,791 | £6,853 | £6,917 | £6,985 | £34,280 |
| Profit Before Tax | £946 | £1,004 | £1,137 | £1,273 | £1,451 | £5,811 |
| Profit After Tax | £767 | £813 | £921 | £1,031 | £1,175 | £4,707 |
| Change In Property Value | £2,999 | £3,088 | £5,832 | £6,712 | £7,115 | £25,746 |
| Net Return | £3,765 | £3,902 | £6,753 | £7,743 | £8,290 | £30,453 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 98% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change