Flat
L3
2 beds
2 baths
Apartment A716, 33 Abbey Row, 33 Devon Street, Liverpool, Merseyside L3
North West, England · L3
View property listing
Initial Investment
£121,150First YearProfit From Rental Income
£21,517
↗ 18%After 5 Years
Change In Property Value
£97,626
↗ 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 | £23,880 | £24,238 | £24,844 | £25,465 | £26,229 | £124,657 |
| Total Expenses | £19,425 | £19,507 | £19,610 | £19,716 | £19,835 | £98,093 |
| Profit Before Tax | £4,455 | £4,732 | £5,234 | £5,749 | £6,394 | £26,564 |
| Profit After Tax | £3,609 | £3,833 | £4,240 | £4,657 | £5,179 | £21,517 |
| Change In Property Value | £11,370 | £11,711 | £22,114 | £25,452 | £26,979 | £97,626 |
| Net Return | £14,979 | £15,544 | £26,354 | £30,108 | £32,158 | £119,143 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 98% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change