Flat
L3
0 beds
1 bath
Lower Gill Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£24,700First YearProfit From Rental Income
£1,954
↗ 8%After 5 Years
Change In Property Value
£20,350
↗ 26%After 5 Years
Return On Investment
90%
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 | £6,072 | £6,163 | £6,317 | £6,475 | £6,669 | £31,697 |
| Total Expenses | £5,742 | £5,797 | £5,855 | £5,915 | £5,977 | £29,285 |
| Profit Before Tax | £330 | £366 | £462 | £560 | £693 | £2,412 |
| Profit After Tax | £268 | £297 | £374 | £454 | £561 | £1,954 |
| Change In Property Value | £2,370 | £2,441 | £4,610 | £5,305 | £5,624 | £20,350 |
| Net Return | £2,638 | £2,738 | £4,984 | £5,759 | £6,185 | £22,303 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change