Flat L3 1 bed 1 bath

Apartment A111, 33 Abbey Row, 33 Devon Street, Liverpool, Merseyside L3

North West, England · L3

Initial Investment

First Year

£68,800First Year

Profit From Rental Income

After 5 Years

£9,432

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£58,215

↗ 26%After 5 Years

Return On Investment

98%

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	£14,244	£14,458	£14,819	£15,190	£15,645	£74,356
Total Expenses	£12,391	£12,458	£12,537	£12,618	£12,707	£62,712
Profit Before Tax	£1,853	£1,999	£2,282	£2,571	£2,939	£11,644
Profit After Tax	£1,501	£1,619	£1,848	£2,083	£2,380	£9,432
Change In Property Value	£6,780	£6,983	£13,187	£15,177	£16,088	£58,215
Net Return	£8,281	£8,603	£15,035	£17,260	£18,468	£67,647
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	12%	13%	22%	25%	27%	98%

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