Flat
L3
0 beds
0 baths
Chadwick Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£332,250First YearProfit From Rental Income
£317,805
↗ 96%After 5 Years
Change In Property Value
£251,149
↗ 26%After 5 Years
Return On Investment
171%
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 | £129,996 | £131,946 | £135,245 | £138,626 | £142,784 | £678,597 |
| Total Expenses | £53,683 | £53,924 | £54,297 | £54,679 | £55,137 | £271,719 |
| Profit Before Tax | £76,313 | £78,022 | £80,948 | £83,947 | £87,647 | £406,878 |
| Profit After Tax | £59,840 | £61,096 | £63,247 | £65,451 | £68,171 | £317,805 |
| Change In Property Value | £29,250 | £30,128 | £56,891 | £65,476 | £69,405 | £251,149 |
| Net Return | £89,090 | £91,224 | £120,138 | £130,927 | £137,576 | £568,954 |
| Return From Rental Income (%) | 18% | 18% | 19% | 20% | 21% | 96% |
| Total Net Return (%) | 27% | 27% | 36% | 39% | 41% | 171% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change