Flat
L3
3 beds
2 baths
Mann Island, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£31,072
↗ 19%After 5 Years
Change In Property Value
£128,794
↗ 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 | £31,500 | £31,972 | £32,772 | £33,591 | £34,599 | £164,434 |
| Total Expenses | £24,988 | £25,081 | £25,204 | £25,329 | £25,473 | £126,074 |
| Profit Before Tax | £6,513 | £6,892 | £7,568 | £8,262 | £9,126 | £38,360 |
| Profit After Tax | £5,275 | £5,582 | £6,130 | £6,692 | £7,392 | £31,072 |
| Change In Property Value | £15,000 | £15,450 | £29,175 | £33,577 | £35,592 | £128,794 |
| Net Return | £20,275 | £21,032 | £35,305 | £40,269 | £42,984 | £159,866 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 26% | 98% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change