Flat L5 2 beds 2 baths

City Residence, Liverpool L5

North West, England · L5

Initial Investment

First Year

£75,985First Year

Profit From Rental Income

After 5 Years

£30,748

↗ 40%After 5 Years

Change In Property Value

After 5 Years

£68,962

↗ 28%After 5 Years

Return On Investment

131%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,996	£19,281	£19,570	£20,059	£20,561	£98,467
Total Expenses	£11,942	£12,020	£12,090	£12,181	£12,274	£60,507
Profit Before Tax	£7,054	£7,261	£7,480	£7,878	£8,287	£37,961
Profit After Tax	£5,714	£5,881	£6,059	£6,382	£6,713	£30,748
Change In Property Value	£7,499	£14,160	£16,296	£17,274	£13,733	£68,962
Net Return	£13,212	£20,041	£22,355	£23,656	£20,446	£99,710
Return From Rental Income (%)	8%	8%	8%	8%	9%	40%
Total Net Return (%)	17%	26%	29%	31%	27%	131%

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