Flat L5 2 beds 2 baths

City Residence, Liverpool L5

North West, England · L5

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£24,481

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£57,940

↗ 28%After 5 Years

Return On Investment

129%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,960	£16,199	£16,442	£16,853	£17,275	£82,730
Total Expenses	£10,353	£10,427	£10,492	£10,575	£10,660	£52,506
Profit Before Tax	£5,607	£5,773	£5,950	£6,279	£6,615	£30,224
Profit After Tax	£4,542	£4,676	£4,820	£5,086	£5,358	£24,481
Change In Property Value	£6,300	£11,897	£13,692	£14,513	£11,538	£57,940
Net Return	£10,842	£16,572	£18,512	£19,599	£16,896	£82,421
Return From Rental Income (%)	7%	7%	8%	8%	8%	38%
Total Net Return (%)	17%	26%	29%	31%	26%	129%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change