Flat
L2
1 bed
1 bath
High Yield Liverpool City Centre Apartment, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£36,970First YearProfit From Rental Income
£8,062
↗ 22%After 5 Years
Change In Property Value
£33,081
↗ 28%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,508 | £8,636 | £8,765 | £8,984 | £9,209 | £44,102 |
| Total Expenses | £6,709 | £6,771 | £6,825 | £6,889 | £6,954 | £34,148 |
| Profit Before Tax | £1,799 | £1,864 | £1,940 | £2,095 | £2,255 | £9,954 |
| Profit After Tax | £1,458 | £1,510 | £1,571 | £1,697 | £1,826 | £8,062 |
| Change In Property Value | £3,597 | £6,792 | £7,817 | £8,286 | £6,588 | £33,081 |
| Net Return | £5,055 | £8,302 | £9,389 | £9,984 | £8,414 | £41,143 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 22% | 25% | 27% | 23% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change