Flat L2 1 bed 1 bath

High Yield Liverpool City Centre Apartment, Liverpool L2

North West, England · L2

Initial Investment

First Year

£40,015First Year

Profit From Rental Income

After 5 Years

£9,460

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£35,881

↗ 28%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,228	£9,366	£9,507	£9,745	£9,988	£47,834
Total Expenses	£7,107	£7,171	£7,226	£7,292	£7,359	£36,155
Profit Before Tax	£2,121	£2,195	£2,281	£2,453	£2,630	£11,680
Profit After Tax	£1,718	£1,778	£1,848	£1,987	£2,130	£9,460
Change In Property Value	£3,902	£7,367	£8,479	£8,988	£7,145	£35,881
Net Return	£5,619	£9,146	£10,327	£10,975	£9,275	£45,342
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	14%	23%	26%	27%	23%	113%

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