Flat L2 1 bed 1 bath

Grand Union, Liverpool City Centre, Liverpool L2

North West, England · L2

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£24,653

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£66,217

↗ 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	£17,040	£17,296	£17,555	£17,994	£18,444	£88,328
Total Expenses	£11,426	£11,502	£11,569	£11,654	£11,742	£57,892
Profit Before Tax	£5,614	£5,794	£5,987	£6,340	£6,702	£30,436
Profit After Tax	£4,547	£4,693	£4,849	£5,135	£5,429	£24,653
Change In Property Value	£7,200	£13,596	£15,648	£16,587	£13,186	£66,217
Net Return	£11,747	£18,289	£20,497	£21,722	£18,615	£90,870
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	16%	25%	28%	30%	25%	124%

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