Flat L5 1 bed 1 bath

City Residence, Liverpool L5

North West, England · L5

Initial Investment

First Year

£42,985First Year

Profit From Rental Income

After 5 Years

£13,476

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£38,613

↗ 28%After 5 Years

Return On Investment

121%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,632	£10,791	£10,953	£11,227	£11,508	£55,112
Total Expenses	£7,566	£7,632	£7,689	£7,758	£7,829	£38,475
Profit Before Tax	£3,066	£3,159	£3,264	£3,469	£3,679	£16,637
Profit After Tax	£2,483	£2,559	£2,644	£2,810	£2,980	£13,476
Change In Property Value	£4,199	£7,928	£9,125	£9,672	£7,689	£38,613
Net Return	£6,682	£10,487	£11,769	£12,482	£10,669	£52,089
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	16%	24%	27%	29%	25%	121%

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