Flat
L3
1 bed
1 bath
Beetham Tower, 111 Old Hall Street, Liverpool, Merseyside L3
North West, England · L3
View property listing
Initial Investment
£25,000First YearProfit From Rental Income
£2,067
↗ 8%After 5 Years
Change In Property Value
£20,607
↗ 26%After 5 Years
Return On Investment
91%
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 | £6,144 | £6,236 | £6,392 | £6,552 | £6,748 | £32,073 |
| Total Expenses | £5,788 | £5,844 | £5,902 | £5,962 | £6,024 | £29,521 |
| Profit Before Tax | £356 | £393 | £490 | £590 | £724 | £2,552 |
| Profit After Tax | £288 | £318 | £397 | £478 | £587 | £2,067 |
| Change In Property Value | £2,400 | £2,472 | £4,668 | £5,372 | £5,695 | £20,607 |
| Net Return | £2,688 | £2,790 | £5,065 | £5,850 | £6,281 | £22,674 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change