Flat L3 1 bed 1 bath

Devon Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£53,650First Year

Profit From Rental Income

After 5 Years

£5,399

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£45,207

↗ 26%After 5 Years

Return On Investment

94%

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	£11,052	£11,218	£11,498	£11,786	£12,139	£57,693
Total Expenses	£10,068	£10,131	£10,202	£10,274	£10,352	£51,027
Profit Before Tax	£984	£1,087	£1,296	£1,511	£1,787	£6,666
Profit After Tax	£797	£881	£1,050	£1,224	£1,447	£5,399
Change In Property Value	£5,265	£5,423	£10,240	£11,786	£12,493	£45,207
Net Return	£6,062	£6,303	£11,290	£13,010	£13,940	£50,606
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	94%

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