Flat
L1
2 beds
2 baths
Maritime View, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£34,073
↗ 36%After 5 Years
Change In Property Value
£82,757
↗ 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 | £13,811 | £13,893 | £13,967 | £14,065 | £14,164 | £69,900 |
| Profit Before Tax | £7,789 | £8,031 | £8,286 | £8,745 | £9,215 | £42,065 |
| Profit After Tax | £6,309 | £6,505 | £6,711 | £7,083 | £7,464 | £34,073 |
| Change In Property Value | £8,999 | £16,992 | £19,556 | £20,730 | £16,480 | £82,757 |
| Net Return | £15,308 | £23,497 | £26,268 | £27,813 | £23,944 | £116,830 |
| 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