Flat
L3
1 bed
1 bath
Great Crosshall Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£42,904First YearProfit From Rental Income
£9,922
↗ 23%After 5 Years
Change In Property Value
£35,980
↗ 26%After 5 Years
Return On Investment
107%
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 | £10,728 | £10,889 | £11,161 | £11,440 | £11,783 | £56,002 |
| Total Expenses | £8,615 | £8,677 | £8,747 | £8,819 | £8,896 | £43,752 |
| Profit Before Tax | £2,113 | £2,212 | £2,414 | £2,622 | £2,888 | £12,249 |
| Profit After Tax | £1,712 | £1,792 | £1,956 | £2,123 | £2,339 | £9,922 |
| Change In Property Value | £4,190 | £4,316 | £8,150 | £9,380 | £9,943 | £35,980 |
| Net Return | £5,902 | £6,108 | £10,106 | £11,504 | £12,282 | £45,902 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change