Flat
L1
1 bed
1 bath
High Yield Liverpool City Centre Apartment, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£30,985First YearProfit From Rental Income
£5,719
↗ 18%After 5 Years
Change In Property Value
£27,577
↗ 28%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,200 | £7,308 | £7,418 | £7,603 | £7,793 | £37,322 |
| Total Expenses | £5,936 | £5,997 | £6,049 | £6,109 | £6,171 | £30,261 |
| Profit Before Tax | £1,264 | £1,311 | £1,369 | £1,494 | £1,622 | £7,061 |
| Profit After Tax | £1,024 | £1,062 | £1,109 | £1,210 | £1,314 | £5,719 |
| Change In Property Value | £2,999 | £5,662 | £6,517 | £6,908 | £5,492 | £27,577 |
| Net Return | £4,022 | £6,724 | £7,626 | £8,118 | £6,806 | £33,296 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change