Flat L3 1 bed 1 bath

Devon Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£55,750First Year

Profit From Rental Income

After 5 Years

£15,554

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£47,010

↗ 26%After 5 Years

Return On Investment

112%

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	£14,016	£14,226	£14,582	£14,946	£15,395	£73,165
Total Expenses	£10,642	£10,709	£10,788	£10,868	£10,956	£53,963
Profit Before Tax	£3,374	£3,517	£3,794	£4,078	£4,439	£19,202
Profit After Tax	£2,733	£2,849	£3,073	£3,303	£3,596	£15,554
Change In Property Value	£5,475	£5,639	£10,649	£12,256	£12,991	£47,010
Net Return	£8,208	£8,488	£13,722	£15,559	£16,587	£62,564
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	15%	15%	25%	28%	30%	112%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change