Flat
L2
1 bed
1 bath
High Yield Liverpool City Centre Apartment, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£31,015First YearProfit From Rental Income
£5,344
↗ 17%After 5 Years
Change In Property Value
£27,604
↗ 28%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,104 | £7,211 | £7,319 | £7,502 | £7,689 | £36,824 |
| Total Expenses | £5,930 | £5,990 | £6,042 | £6,102 | £6,164 | £30,227 |
| Profit Before Tax | £1,174 | £1,220 | £1,277 | £1,400 | £1,526 | £6,597 |
| Profit After Tax | £951 | £989 | £1,034 | £1,134 | £1,236 | £5,344 |
| Change In Property Value | £3,002 | £5,668 | £6,523 | £6,915 | £5,497 | £27,604 |
| Net Return | £3,953 | £6,656 | £7,557 | £8,048 | £6,733 | £32,948 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 21% | 24% | 26% | 22% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change