Flat
L2
1 bed
1 bath
Luxury Liverpool Apartment, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£51,985First YearProfit From Rental Income
£15,008
↗ 29%After 5 Years
Change In Property Value
£46,890
↗ 28%After 5 Years
Return On Investment
119%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,072 | £12,253 | £12,437 | £12,748 | £13,066 | £62,576 |
| Total Expenses | £8,675 | £8,743 | £8,803 | £8,876 | £8,950 | £44,048 |
| Profit Before Tax | £3,397 | £3,510 | £3,634 | £3,872 | £4,116 | £18,529 |
| Profit After Tax | £2,751 | £2,843 | £2,944 | £3,136 | £3,334 | £15,008 |
| Change In Property Value | £5,099 | £9,628 | £11,081 | £11,745 | £9,338 | £46,890 |
| Net Return | £7,850 | £12,470 | £14,024 | £14,882 | £12,672 | £61,898 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 24% | 119% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change