Flat L1 2 beds 2 baths

Maritime View, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£84,732First Year

Profit From Rental Income

After 5 Years

£22,709

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£70,824

↗ 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	£19,800	£20,097	£20,599	£21,114	£21,748	£103,359
Total Expenses	£14,889	£14,964	£15,058	£15,153	£15,259	£75,322
Profit Before Tax	£4,911	£5,133	£5,542	£5,961	£6,489	£28,036
Profit After Tax	£3,978	£4,157	£4,489	£4,829	£5,256	£22,709
Change In Property Value	£8,249	£8,496	£16,043	£18,464	£19,572	£70,824
Net Return	£12,227	£12,653	£20,532	£23,293	£24,828	£93,533
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