Flat L5 1 bed 1 bath

City Residence, Liverpool L5

North West, England · L5

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£11,916

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£35,867

↗ 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	£9,876	£10,024	£10,175	£10,429	£10,690	£51,193
Total Expenses	£7,170	£7,235	£7,291	£7,358	£7,427	£36,482
Profit Before Tax	£2,706	£2,789	£2,883	£3,070	£3,262	£14,711
Profit After Tax	£2,192	£2,259	£2,335	£2,487	£2,643	£11,916
Change In Property Value	£3,900	£7,365	£8,476	£8,984	£7,143	£35,867
Net Return	£6,092	£9,624	£10,811	£11,471	£9,785	£47,783
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	24%	27%	29%	24%	119%

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