Flat
L3
1 bed
1 bath
Apartment A307, 33 Abbey Row, 33 Devon Street, Liverpool, Merseyside L3
North West, England · L3
View property listing
Initial Investment
£59,200First YearProfit From Rental Income
£17,039
↗ 29%After 5 Years
Change In Property Value
£49,972
↗ 26%After 5 Years
Return On Investment
113%
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 | £14,892 | £15,115 | £15,493 | £15,881 | £16,357 | £77,738 |
| Total Expenses | £11,186 | £11,254 | £11,335 | £11,418 | £11,508 | £56,702 |
| Profit Before Tax | £3,706 | £3,861 | £4,158 | £4,463 | £4,849 | £21,036 |
| Profit After Tax | £3,002 | £3,127 | £3,368 | £3,615 | £3,928 | £17,039 |
| Change In Property Value | £5,820 | £5,995 | £11,320 | £13,028 | £13,810 | £49,972 |
| Net Return | £8,822 | £9,122 | £14,688 | £16,643 | £17,737 | £67,012 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change