Flat
L1
1 bed
1 bath
Parliament Square, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£25,560
↗ 35%After 5 Years
Change In Property Value
£66,217
↗ 28%After 5 Years
Return On Investment
126%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,280 | £17,539 | £17,802 | £18,247 | £18,704 | £89,572 |
| Total Expenses | £11,450 | £11,526 | £11,593 | £11,680 | £11,768 | £58,017 |
| Profit Before Tax | £5,830 | £6,013 | £6,209 | £6,568 | £6,936 | £31,556 |
| Profit After Tax | £4,722 | £4,871 | £5,029 | £5,320 | £5,618 | £25,560 |
| Change In Property Value | £7,200 | £13,596 | £15,648 | £16,587 | £13,186 | £66,217 |
| Net Return | £11,922 | £18,467 | £20,677 | £21,907 | £18,804 | £91,777 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 16% | 25% | 28% | 30% | 26% | 126% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change