Flat
L2
1 bed
1 bath
High Yield Liverpool City Centre Apartment, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£33,970First YearProfit From Rental Income
£6,690
↗ 20%After 5 Years
Change In Property Value
£30,322
↗ 28%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,800 | £7,917 | £8,036 | £8,237 | £8,443 | £40,432 |
| Total Expenses | £6,316 | £6,378 | £6,431 | £6,493 | £6,556 | £32,173 |
| Profit Before Tax | £1,484 | £1,539 | £1,605 | £1,744 | £1,887 | £8,259 |
| Profit After Tax | £1,202 | £1,247 | £1,300 | £1,413 | £1,528 | £6,690 |
| Change In Property Value | £3,297 | £6,226 | £7,165 | £7,595 | £6,038 | £30,322 |
| Net Return | £4,499 | £7,473 | £8,466 | £9,008 | £7,567 | £37,012 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 4% | 20% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 22% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change