Flat
L1
1 bed
1 bath
Maritime View, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£16,469
↗ 25%After 5 Years
Change In Property Value
£56,670
↗ 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 | £15,840 | £16,078 | £16,480 | £16,892 | £17,398 | £82,687 |
| Total Expenses | £12,313 | £12,382 | £12,465 | £12,550 | £12,644 | £62,354 |
| Profit Before Tax | £3,528 | £3,695 | £4,014 | £4,341 | £4,754 | £20,332 |
| Profit After Tax | £2,857 | £2,993 | £3,251 | £3,516 | £3,851 | £16,469 |
| Change In Property Value | £6,600 | £6,798 | £12,837 | £14,774 | £15,661 | £56,670 |
| Net Return | £9,457 | £9,791 | £16,088 | £18,290 | £19,512 | £73,139 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 15% | 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