Flat
L1
1 bed
1 bath
Parliament Square, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£11,383
↗ 26%After 5 Years
Change In Property Value
£38,626
↗ 28%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,080 | £10,231 | £10,385 | £10,644 | £10,910 | £52,251 |
| Total Expenses | £7,513 | £7,578 | £7,634 | £7,702 | £7,771 | £38,197 |
| Profit Before Tax | £2,568 | £2,654 | £2,751 | £2,943 | £3,139 | £14,054 |
| Profit After Tax | £2,080 | £2,149 | £2,228 | £2,383 | £2,543 | £11,383 |
| Change In Property Value | £4,200 | £7,931 | £9,128 | £9,676 | £7,692 | £38,626 |
| Net Return | £6,280 | £10,080 | £11,356 | £12,059 | £10,235 | £50,010 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change