Flat L5 2 beds 2 baths

City Residence, Liverpool L5

North West, England · L5

Initial Investment

First Year

£63,985First Year

Profit From Rental Income

After 5 Years

£24,488

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£57,926

↗ 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	£10,351	£10,425	£10,490	£10,573	£10,658	£52,498
Profit Before Tax	£5,609	£5,774	£5,952	£6,280	£6,617	£30,232
Profit After Tax	£4,543	£4,677	£4,821	£5,087	£5,360	£24,488
Change In Property Value	£6,299	£11,894	£13,689	£14,510	£11,535	£57,926
Net Return	£10,842	£16,571	£18,510	£19,597	£16,895	£82,414
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