Flat
L3
1 bed
1 bath
Devon Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£55,750First YearProfit From Rental Income
£5,964
↗ 11%After 5 Years
Change In Property Value
£47,010
↗ 26%After 5 Years
Return On Investment
95%
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 | £11,496 | £11,668 | £11,960 | £12,259 | £12,627 | £60,011 |
| Total Expenses | £10,390 | £10,454 | £10,526 | £10,599 | £10,679 | £52,648 |
| Profit Before Tax | £1,106 | £1,215 | £1,434 | £1,660 | £1,948 | £7,363 |
| Profit After Tax | £896 | £984 | £1,162 | £1,344 | £1,578 | £5,964 |
| Change In Property Value | £5,475 | £5,639 | £10,649 | £12,256 | £12,991 | £47,010 |
| Net Return | £6,371 | £6,623 | £11,811 | £13,600 | £14,569 | £52,974 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 26% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change