Flat
L3
2 beds
1 bath
Princes Parade, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£13,909
↗ 27%After 5 Years
Change In Property Value
£43,790
↗ 26%After 5 Years
Return On Investment
111%
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 | £13,056 | £13,252 | £13,583 | £13,923 | £14,340 | £68,154 |
| Total Expenses | £10,050 | £10,116 | £10,192 | £10,270 | £10,354 | £50,982 |
| Profit Before Tax | £3,006 | £3,136 | £3,391 | £3,653 | £3,986 | £17,172 |
| Profit After Tax | £2,435 | £2,540 | £2,747 | £2,959 | £3,229 | £13,909 |
| Change In Property Value | £5,100 | £5,253 | £9,919 | £11,416 | £12,101 | £43,790 |
| Net Return | £7,535 | £7,793 | £12,666 | £14,375 | £15,330 | £57,699 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 15% | 24% | 28% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change