Flat L3 1 bed 1 bath

Apartment A606, 33 Abbey Row, 33 Devon Street, Liverpool, Merseyside L3

North West, England · L3

Initial Investment

First Year

£60,700First Year

Profit From Rental Income

After 5 Years

£7,286

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£51,260

↗ 26%After 5 Years

Return On Investment

96%

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	£12,540	£12,728	£13,046	£13,372	£13,774	£65,461
Total Expenses	£11,149	£11,214	£11,289	£11,365	£11,448	£56,466
Profit Before Tax	£1,391	£1,514	£1,757	£2,007	£2,325	£8,995
Profit After Tax	£1,126	£1,226	£1,423	£1,626	£1,884	£7,286
Change In Property Value	£5,970	£6,149	£11,612	£13,364	£14,166	£51,260
Net Return	£7,096	£7,375	£13,035	£14,990	£16,049	£58,546
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	12%	21%	25%	26%	96%

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