Flat L3 1 bed 1 bath

Apartment A15, 33 Abbey Row, 33 Devon Street, Liverpool, Merseyside L3

North West, England · L3

Initial Investment

First Year

£71,200First Year

Profit From Rental Income

After 5 Years

£10,064

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£60,276

↗ 26%After 5 Years

Return On Investment

99%

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	£14,748	£14,969	£15,343	£15,727	£16,199	£76,987
Total Expenses	£12,759	£12,827	£12,907	£12,989	£13,079	£64,562
Profit Before Tax	£1,989	£2,142	£2,436	£2,738	£3,120	£12,425
Profit After Tax	£1,611	£1,735	£1,973	£2,217	£2,527	£10,064
Change In Property Value	£7,020	£7,231	£13,654	£15,714	£16,657	£60,276
Net Return	£8,631	£8,966	£15,627	£17,932	£19,184	£70,340
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	12%	13%	22%	25%	27%	99%

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