Flat
L1
1 bed
1 bath
Maritime View, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£18,736
↗ 26%After 5 Years
Change In Property Value
£61,821
↗ 26%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,280 | £17,539 | £17,978 | £18,427 | £18,980 | £90,204 |
| Total Expenses | £13,250 | £13,322 | £13,409 | £13,498 | £13,595 | £67,074 |
| Profit Before Tax | £4,030 | £4,217 | £4,569 | £4,930 | £5,384 | £23,130 |
| Profit After Tax | £3,264 | £3,416 | £3,701 | £3,993 | £4,361 | £18,736 |
| Change In Property Value | £7,200 | £7,416 | £14,004 | £16,117 | £17,084 | £61,821 |
| Net Return | £10,464 | £10,832 | £17,705 | £20,110 | £21,446 | £80,557 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 24% | 28% | 29% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change