Flat
L1
2 beds
2 baths
Off Plan Liverpool Property Investment, City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£34,066
↗ 36%After 5 Years
Change In Property Value
£82,771
↗ 28%After 5 Years
Return On Investment
125%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,600 | £21,924 | £22,253 | £22,809 | £23,379 | £111,965 |
| Total Expenses | £13,813 | £13,895 | £13,969 | £14,066 | £14,166 | £69,908 |
| Profit Before Tax | £7,788 | £8,029 | £8,284 | £8,743 | £9,213 | £42,057 |
| Profit After Tax | £6,308 | £6,504 | £6,710 | £7,082 | £7,463 | £34,066 |
| Change In Property Value | £9,000 | £16,995 | £19,560 | £20,733 | £16,483 | £82,771 |
| Net Return | £15,308 | £23,499 | £26,270 | £27,815 | £23,946 | £116,837 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 16% | 25% | 28% | 30% | 26% | 125% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change