Flat L1 2 beds 2 baths

Maritime View, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£128,482First Year

Profit From Rental Income

After 5 Years

£36,873

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£103,023

↗ 26%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,800	£29,232	£29,963	£30,712	£31,633	£150,340
Total Expenses	£20,748	£20,837	£20,953	£21,072	£21,207	£104,817
Profit Before Tax	£8,052	£8,395	£9,010	£9,640	£10,426	£45,523
Profit After Tax	£6,522	£6,800	£7,298	£7,808	£8,445	£36,873
Change In Property Value	£11,999	£12,358	£23,337	£26,859	£28,470	£103,023
Net Return	£18,521	£19,158	£30,635	£34,667	£36,916	£139,896
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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