Flat L1 1 bed 1 bath

Parliament Square, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£42,985First Year

Profit From Rental Income

After 5 Years

£7,412

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£36,050

↗ 26%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,080	£10,231	£10,487	£10,749	£11,072	£52,619
Total Expenses	£8,561	£8,622	£8,690	£8,760	£8,835	£43,468
Profit Before Tax	£1,519	£1,610	£1,797	£1,989	£2,236	£9,151
Profit After Tax	£1,231	£1,304	£1,455	£1,611	£1,812	£7,412
Change In Property Value	£4,199	£4,324	£8,166	£9,398	£9,962	£36,050
Net Return	£5,429	£5,628	£9,621	£11,009	£11,774	£43,462
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	13%	22%	26%	27%	101%

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