Flat L1 1 bed 1 bath

High Yield Liverpool City Centre Apartment, Liverpool L1

North West, England · L1

Initial Investment

First Year

£30,985First Year

Profit From Rental Income

After 5 Years

£2,880

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£25,746

↗ 26%After 5 Years

Return On Investment

92%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,200	£7,308	£7,491	£7,678	£7,908	£37,585
Total Expenses	£6,686	£6,742	£6,804	£6,866	£6,932	£34,029
Profit Before Tax	£514	£566	£687	£812	£976	£3,556
Profit After Tax	£417	£458	£557	£658	£791	£2,880
Change In Property Value	£2,999	£3,088	£5,832	£6,712	£7,115	£25,746
Net Return	£3,415	£3,547	£6,389	£7,370	£7,906	£28,626
Return From Rental Income (%)	1%	1%	2%	2%	3%	9%
Total Net Return (%)	11%	11%	21%	24%	26%	92%

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