Flat
L2
1 bed
1 bath
High Yield Liverpool City Centre Apartment, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£30,985First YearProfit From Rental Income
£5,311
↗ 17%After 5 Years
Change In Property Value
£27,577
↗ 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 | £7,092 | £7,198 | £7,306 | £7,489 | £7,676 | £36,762 |
| Total Expenses | £5,925 | £5,986 | £6,038 | £6,098 | £6,159 | £30,205 |
| Profit Before Tax | £1,167 | £1,213 | £1,269 | £1,391 | £1,517 | £6,557 |
| Profit After Tax | £945 | £982 | £1,028 | £1,127 | £1,229 | £5,311 |
| Change In Property Value | £2,999 | £5,662 | £6,517 | £6,908 | £5,492 | £27,577 |
| Net Return | £3,944 | £6,644 | £7,544 | £8,035 | £6,721 | £32,888 |
| 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