Flat
L1
1 bed
1 bath
High Yield Liverpool City Centre Apartment, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£33,985First YearProfit From Rental Income
£7,137
↗ 21%After 5 Years
Change In Property Value
£30,336
↗ 28%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,920 | £8,039 | £8,159 | £8,363 | £8,572 | £41,054 |
| Total Expenses | £6,330 | £6,392 | £6,445 | £6,507 | £6,570 | £32,243 |
| Profit Before Tax | £1,590 | £1,647 | £1,715 | £1,857 | £2,002 | £8,811 |
| Profit After Tax | £1,288 | £1,334 | £1,389 | £1,504 | £1,622 | £7,137 |
| Change In Property Value | £3,299 | £6,229 | £7,169 | £7,599 | £6,041 | £30,336 |
| Net Return | £4,587 | £7,563 | £8,558 | £9,103 | £7,663 | £37,473 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 23% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change