Flat
L2
2 beds
2 baths
Luxury Liverpool Apartment, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£26,032
↗ 34%After 5 Years
Change In Property Value
£68,962
↗ 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 | £17,748 | £18,014 | £18,284 | £18,742 | £19,210 | £91,998 |
| Total Expenses | £11,817 | £11,894 | £11,962 | £12,049 | £12,139 | £59,860 |
| Profit Before Tax | £5,931 | £6,121 | £6,323 | £6,692 | £7,071 | £32,138 |
| Profit After Tax | £4,804 | £4,958 | £5,122 | £5,421 | £5,728 | £26,032 |
| Change In Property Value | £7,499 | £14,160 | £16,296 | £17,274 | £13,733 | £68,962 |
| Net Return | £12,303 | £19,117 | £21,418 | £22,695 | £19,461 | £94,994 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 34% |
| 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