Flat L3 1 bed 1 bath

Richmond Row, Liverpool L3

North West, England · L3

Initial Investment

First Year

£52,450First Year

Profit From Rental Income

After 5 Years

£5,083

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£44,176

↗ 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	£10,800	£10,962	£11,236	£11,517	£11,862	£56,377
Total Expenses	£9,884	£9,946	£10,017	£10,089	£10,166	£50,102
Profit Before Tax	£916	£1,016	£1,219	£1,428	£1,696	£6,275
Profit After Tax	£742	£823	£988	£1,157	£1,374	£5,083
Change In Property Value	£5,145	£5,299	£10,007	£11,517	£12,208	£44,176
Net Return	£5,887	£6,122	£10,995	£12,674	£13,582	£49,259
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