Flat
L1
2 beds
2 baths
Rs Parliament Square, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£79,482First YearProfit From Rental Income
£28,402
↗ 36%After 5 Years
Change In Property Value
£71,721
↗ 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 | £18,720 | £19,001 | £19,286 | £19,768 | £20,262 | £97,037 |
| Total Expenses | £12,236 | £12,314 | £12,383 | £12,474 | £12,566 | £61,972 |
| Profit Before Tax | £6,484 | £6,687 | £6,902 | £7,294 | £7,697 | £35,064 |
| Profit After Tax | £5,252 | £5,416 | £5,591 | £5,908 | £6,234 | £28,402 |
| Change In Property Value | £7,799 | £14,726 | £16,948 | £17,965 | £14,282 | £71,721 |
| Net Return | £13,051 | £20,142 | £22,539 | £23,874 | £20,517 | £100,123 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 36% |
| 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