Flat
L1
2 beds
2 baths
Maritime View, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£119,732First YearProfit From Rental Income
£44,705
↗ 37%After 5 Years
Change In Property Value
£103,450
↗ 28%After 5 Years
Return On Investment
124%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,000 | £27,405 | £27,816 | £28,511 | £29,224 | £139,957 |
| Total Expenses | £16,764 | £16,855 | £16,937 | £17,048 | £17,162 | £84,765 |
| Profit Before Tax | £10,236 | £10,550 | £10,879 | £11,463 | £12,062 | £55,192 |
| Profit After Tax | £8,291 | £8,546 | £8,812 | £9,285 | £9,770 | £44,705 |
| Change In Property Value | £11,249 | £21,241 | £24,446 | £25,913 | £20,601 | £103,450 |
| Net Return | £19,540 | £29,787 | £33,259 | £35,199 | £30,371 | £148,155 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 16% | 25% | 28% | 29% | 25% | 124% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change