Flat L1 1 bed 1 bath

Parliament Square, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£9,671

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£41,214

↗ 26%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,520	£11,693	£11,985	£12,285	£12,653	£60,136
Total Expenses	£9,500	£9,563	£9,635	£9,709	£9,789	£48,197
Profit Before Tax	£2,020	£2,130	£2,350	£2,575	£2,864	£11,939
Profit After Tax	£1,636	£1,725	£1,903	£2,086	£2,320	£9,671
Change In Property Value	£4,800	£4,944	£9,336	£10,745	£11,389	£41,214
Net Return	£6,436	£6,669	£11,239	£12,831	£13,710	£50,885
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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