Flat L3 0 beds 1 bath

Devon Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£16,541

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£48,942

↗ 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	£14,592	£14,811	£15,181	£15,561	£16,028	£76,172
Total Expenses	£10,997	£11,065	£11,145	£11,227	£11,316	£55,752
Profit Before Tax	£3,595	£3,746	£4,036	£4,334	£4,711	£20,420
Profit After Tax	£2,912	£3,034	£3,269	£3,510	£3,816	£16,541
Change In Property Value	£5,700	£5,871	£11,086	£12,759	£13,525	£48,942
Net Return	£8,612	£8,905	£14,355	£16,270	£17,341	£65,482
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	25%	28%	30%	113%

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