Flat
L2
2 beds
2 baths
Luxury Liverpool Apartment, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£84,732First YearProfit From Rental Income
£29,486
↗ 35%After 5 Years
Change In Property Value
£75,860
↗ 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 | £19,524 | £19,817 | £20,114 | £20,617 | £21,132 | £101,204 |
| Total Expenses | £12,799 | £12,878 | £12,949 | £13,041 | £13,135 | £64,802 |
| Profit Before Tax | £6,725 | £6,939 | £7,165 | £7,576 | £7,997 | £36,402 |
| Profit After Tax | £5,447 | £5,620 | £5,804 | £6,136 | £6,478 | £29,486 |
| Change In Property Value | £8,249 | £15,576 | £17,926 | £19,002 | £15,107 | £75,860 |
| Net Return | £13,696 | £21,196 | £23,730 | £25,139 | £21,584 | £105,345 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 16% | 25% | 28% | 30% | 25% | 124% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change