Flat L2 1 bed 1 bath

Luxury Liverpool Apartment, Liverpool L2

North West, England · L2

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£19,125

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£55,167

↗ 28%After 5 Years

Return On Investment

122%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,196	£14,409	£14,625	£14,991	£15,365	£73,586
Total Expenses	£9,853	£9,924	£9,987	£10,065	£10,145	£49,975
Profit Before Tax	£4,343	£4,485	£4,638	£4,925	£5,220	£23,611
Profit After Tax	£3,518	£3,633	£3,757	£3,990	£4,228	£19,125
Change In Property Value	£5,999	£11,327	£13,037	£13,819	£10,986	£55,167
Net Return	£9,516	£14,960	£16,793	£17,808	£15,214	£74,292
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	16%	25%	28%	29%	25%	122%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change