Flat
L1
1 bed
1 bath
Rs Maritime View, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£72,985First YearProfit From Rental Income
£18,744
↗ 26%After 5 Years
Change In Property Value
£61,808
↗ 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 | £17,280 | £17,539 | £17,978 | £18,427 | £18,980 | £90,204 |
| Total Expenses | £13,248 | £13,320 | £13,407 | £13,496 | £13,593 | £67,064 |
| Profit Before Tax | £4,032 | £4,219 | £4,571 | £4,932 | £5,386 | £23,140 |
| Profit After Tax | £3,266 | £3,418 | £3,702 | £3,995 | £4,363 | £18,744 |
| Change In Property Value | £7,199 | £7,414 | £14,001 | £16,114 | £17,081 | £61,808 |
| Net Return | £10,464 | £10,832 | £17,703 | £20,108 | £21,444 | £80,552 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 24% | 28% | 29% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change