Flat L1 2 beds 2 baths

Parliament Square, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£23,268

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£72,125

↗ 26%After 5 Years

Return On Investment

110%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,160	£20,462	£20,974	£21,498	£22,143	£105,238
Total Expenses	£15,125	£15,201	£15,295	£15,392	£15,499	£76,512
Profit Before Tax	£5,035	£5,261	£5,679	£6,107	£6,644	£28,726
Profit After Tax	£4,078	£4,262	£4,600	£4,946	£5,382	£23,268
Change In Property Value	£8,400	£8,652	£16,338	£18,803	£19,932	£72,125
Net Return	£12,478	£12,914	£20,938	£23,750	£25,314	£95,393
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	15%	24%	27%	29%	110%

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