Flat L5 1 bed 1 bath

City Residence, Liverpool L5

North West, England · L5

Initial Investment

First Year

£45,985First Year

Profit From Rental Income

After 5 Years

£15,075

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£41,372

↗ 28%After 5 Years

Return On Investment

123%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,400	£11,571	£11,745	£12,038	£12,339	£59,093
Total Expenses	£7,965	£8,032	£8,090	£8,161	£8,234	£40,482
Profit Before Tax	£3,435	£3,539	£3,654	£3,877	£4,105	£18,611
Profit After Tax	£2,783	£2,867	£2,960	£3,140	£3,325	£15,075
Change In Property Value	£4,499	£8,495	£9,777	£10,363	£8,239	£41,372
Net Return	£7,281	£11,361	£12,737	£13,503	£11,564	£56,447
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	16%	25%	28%	29%	25%	123%

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