Flat
L1
1 bed
1 bath
Maritime View, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£63,985First YearProfit From Rental Income
£15,344
↗ 24%After 5 Years
Change In Property Value
£54,081
↗ 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 | £15,120 | £15,347 | £15,730 | £16,124 | £16,607 | £78,928 |
| Total Expenses | £11,842 | £11,910 | £11,992 | £12,075 | £12,166 | £59,985 |
| Profit Before Tax | £3,278 | £3,436 | £3,739 | £4,049 | £4,441 | £18,943 |
| Profit After Tax | £2,655 | £2,783 | £3,028 | £3,279 | £3,598 | £15,344 |
| Change In Property Value | £6,299 | £6,487 | £12,250 | £14,099 | £14,945 | £54,081 |
| Net Return | £8,954 | £9,271 | £15,279 | £17,379 | £18,543 | £69,425 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change