Flat L1 1 bed 1 bath

High Yield Liverpool City Centre Apartment, Liverpool L1

North West, England · L1

Initial Investment

First Year

£39,985First Year

Profit From Rental Income

After 5 Years

£9,972

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£35,854

↗ 28%After 5 Years

Return On Investment

115%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,360	£9,500	£9,643	£9,884	£10,131	£48,518
Total Expenses	£7,117	£7,181	£7,236	£7,302	£7,370	£36,207
Profit Before Tax	£2,243	£2,319	£2,406	£2,582	£2,761	£12,312
Profit After Tax	£1,817	£1,879	£1,949	£2,091	£2,237	£9,972
Change In Property Value	£3,899	£7,362	£8,473	£8,981	£7,140	£35,854
Net Return	£5,715	£9,240	£10,422	£11,072	£9,377	£45,826
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	28%	23%	115%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change