Flat
L3
1 bed
1 bath
Richmond Row, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£50,950First YearProfit From Rental Income
£4,699
↗ 9%After 5 Years
Change In Property Value
£42,889
↗ 26%After 5 Years
Return On Investment
93%
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 | £10,488 | £10,645 | £10,911 | £11,184 | £11,520 | £54,749 |
| Total Expenses | £9,655 | £9,716 | £9,786 | £9,857 | £9,933 | £48,948 |
| Profit Before Tax | £833 | £929 | £1,125 | £1,327 | £1,586 | £5,801 |
| Profit After Tax | £675 | £752 | £912 | £1,075 | £1,285 | £4,699 |
| Change In Property Value | £4,995 | £5,145 | £9,715 | £11,181 | £11,852 | £42,889 |
| Net Return | £5,670 | £5,897 | £10,627 | £12,256 | £13,137 | £47,587 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 26% | 93% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change