Flat
L1
2 beds
2 baths
Parliament Square, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£30,522
↗ 36%After 5 Years
Change In Property Value
£75,873
↗ 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 | £19,800 | £20,097 | £20,398 | £20,908 | £21,431 | £102,635 |
| Total Expenses | £12,828 | £12,908 | £12,979 | £13,072 | £13,167 | £64,953 |
| Profit Before Tax | £6,972 | £7,189 | £7,419 | £7,837 | £8,264 | £37,682 |
| Profit After Tax | £5,647 | £5,823 | £6,010 | £6,348 | £6,694 | £30,522 |
| Change In Property Value | £8,250 | £15,579 | £17,930 | £19,006 | £15,109 | £75,873 |
| Net Return | £13,897 | £21,402 | £23,940 | £25,353 | £21,804 | £106,395 |
| 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