Flat
L1
1 bed
1 bath
Rs Parliament Square, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£53,485First YearProfit From Rental Income
£11,378
↗ 21%After 5 Years
Change In Property Value
£45,065
↗ 26%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,600 | £12,789 | £13,109 | £13,436 | £13,840 | £65,774 |
| Total Expenses | £10,201 | £10,266 | £10,341 | £10,418 | £10,501 | £51,726 |
| Profit Before Tax | £2,399 | £2,523 | £2,768 | £3,019 | £3,339 | £14,047 |
| Profit After Tax | £1,943 | £2,044 | £2,242 | £2,445 | £2,705 | £11,378 |
| Change In Property Value | £5,249 | £5,406 | £10,208 | £11,749 | £12,454 | £45,065 |
| Net Return | £7,192 | £7,450 | £12,450 | £14,194 | £15,158 | £56,444 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 13% | 14% | 23% | 27% | 28% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change