Flat L8 2 beds 2 baths

Neptune Place, Liverpool L8

North West, England · L8

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£22,832

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£59,319

↗ 28%After 5 Years

Return On Investment

125%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,696	£15,931	£16,170	£16,575	£16,989	£81,362
Total Expenses	£10,487	£10,561	£10,626	£10,708	£10,792	£53,174
Profit Before Tax	£5,209	£5,371	£5,545	£5,867	£6,197	£28,188
Profit After Tax	£4,219	£4,350	£4,491	£4,752	£5,020	£22,832
Change In Property Value	£6,450	£12,180	£14,018	£14,859	£11,813	£59,319
Net Return	£10,669	£16,530	£18,509	£19,611	£16,832	£82,151
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	16%	25%	28%	30%	26%	125%

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