Flat
L1
2 beds
2 baths
Maritime View, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£102,232First YearProfit From Rental Income
£37,617
↗ 37%After 5 Years
Change In Property Value
£89,655
↗ 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 | £23,400 | £23,751 | £24,107 | £24,710 | £25,328 | £121,296 |
| Total Expenses | £14,795 | £14,880 | £14,957 | £15,059 | £15,164 | £74,855 |
| Profit Before Tax | £8,605 | £8,871 | £9,150 | £9,651 | £10,164 | £46,441 |
| Profit After Tax | £6,970 | £7,185 | £7,412 | £7,817 | £8,233 | £37,617 |
| Change In Property Value | £9,749 | £18,408 | £21,186 | £22,458 | £17,854 | £89,655 |
| Net Return | £16,718 | £25,594 | £28,598 | £30,275 | £26,087 | £127,272 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 16% | 25% | 28% | 30% | 26% | 124% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change