Flat
L3
2 beds
2 baths
Quay Central, 9 Jesse Hartley Way, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£19,830
↗ 30%After 5 Years
Change In Property Value
£55,382
↗ 26%After 5 Years
Return On Investment
115%
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 | £16,512 | £16,760 | £17,179 | £17,608 | £18,136 | £86,195 |
| Total Expenses | £12,181 | £12,252 | £12,337 | £12,424 | £12,519 | £61,713 |
| Profit Before Tax | £4,331 | £4,508 | £4,842 | £5,184 | £5,617 | £24,481 |
| Profit After Tax | £3,508 | £3,651 | £3,922 | £4,199 | £4,550 | £19,830 |
| Change In Property Value | £6,450 | £6,644 | £12,545 | £14,438 | £15,305 | £55,382 |
| Net Return | £9,958 | £10,295 | £16,467 | £18,638 | £19,855 | £75,212 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change