Flat L3 1 bed 1 bath

Apartment A307, 33 Abbey Row, 33 Devon Street, Liverpool, Merseyside L3

North West, England · L3

Initial Investment

First Year

£59,200First Year

Profit From Rental Income

After 5 Years

£6,902

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£49,972

↗ 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	£12,228	£12,411	£12,722	£13,040	£13,431	£63,832
Total Expenses	£10,920	£10,984	£11,058	£11,134	£11,216	£55,311
Profit Before Tax	£1,308	£1,427	£1,664	£1,906	£2,215	£8,521
Profit After Tax	£1,060	£1,156	£1,348	£1,544	£1,794	£6,902
Change In Property Value	£5,820	£5,995	£11,320	£13,028	£13,810	£49,972
Net Return	£6,880	£7,151	£12,667	£14,572	£15,604	£56,874
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