Flat L1 1 bed 1 bath

Liverpool City Centre Investment, Liverpool L1

North West, England · L1

Initial Investment

First Year

£45,985First Year

Profit From Rental Income

After 5 Years

£8,546

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£38,625

↗ 26%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,800	£10,962	£11,236	£11,517	£11,862	£56,377
Total Expenses	£9,029	£9,091	£9,162	£9,234	£9,311	£45,827
Profit Before Tax	£1,771	£1,871	£2,074	£2,283	£2,551	£10,550
Profit After Tax	£1,434	£1,515	£1,680	£1,849	£2,067	£8,546
Change In Property Value	£4,499	£4,633	£8,750	£10,070	£10,674	£38,625
Net Return	£5,933	£6,149	£10,430	£11,919	£12,741	£47,171
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	13%	13%	23%	26%	28%	103%

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