Flat L8 2 beds 2 baths

Neptune Place, Liverpool L8

North West, England · L8

Initial Investment

First Year

£82,982First Year

Profit From Rental Income

After 5 Years

£30,817

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£74,480

↗ 28%After 5 Years

Return On Investment

127%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,704	£20,000	£20,300	£20,807	£21,327	£102,137
Total Expenses	£12,656	£12,736	£12,807	£12,899	£12,994	£64,091
Profit Before Tax	£7,048	£7,264	£7,493	£7,908	£8,333	£38,046
Profit After Tax	£5,709	£5,884	£6,069	£6,405	£6,750	£30,817
Change In Property Value	£8,099	£15,293	£17,600	£18,656	£14,832	£74,480
Net Return	£13,807	£21,176	£23,670	£25,062	£21,582	£105,297
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	17%	26%	29%	30%	26%	127%

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