Flat L8 2 beds 2 baths

The Tower, Plaza Boulevard, Liverpool L8

North West, England · L8

Initial Investment

First Year

£52,150First Year

Profit From Rental Income

After 5 Years

£16,342

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£47,041

↗ 28%After 5 Years

Return On Investment

122%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,444	£12,631	£12,820	£13,141	£13,469	£64,505
Total Expenses	£8,730	£8,799	£8,859	£8,933	£9,008	£44,329
Profit Before Tax	£3,714	£3,832	£3,961	£4,208	£4,461	£20,176
Profit After Tax	£3,008	£3,104	£3,209	£3,408	£3,613	£16,342
Change In Property Value	£5,115	£9,659	£11,116	£11,783	£9,368	£47,041
Net Return	£8,123	£12,763	£14,325	£15,192	£12,981	£63,384
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	16%	24%	27%	29%	25%	122%

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