Flat
L3
2 beds
2 baths
Apartment A119, Abbey Row, 33 Devon Street, Liverpool, Merseyside L3
North West, England · L3
View property listing
Initial Investment
£89,650First YearProfit From Rental Income
£14,378
↗ 16%After 5 Years
Change In Property Value
£74,443
↗ 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 | £18,204 | £18,477 | £18,939 | £19,412 | £19,995 | £95,027 |
| Total Expenses | £15,286 | £15,360 | £15,449 | £15,540 | £15,641 | £77,276 |
| Profit Before Tax | £2,918 | £3,117 | £3,490 | £3,872 | £4,354 | £17,751 |
| Profit After Tax | £2,363 | £2,525 | £2,827 | £3,137 | £3,527 | £14,378 |
| Change In Property Value | £8,670 | £8,930 | £16,863 | £19,408 | £20,572 | £74,443 |
| Net Return | £11,033 | £11,455 | £19,690 | £22,544 | £24,099 | £88,821 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 99% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change