Flat L1 3 beds 3 baths

Parliament Square, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£31,200

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£90,156

↗ 26%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,200	£25,578	£26,217	£26,873	£27,679	£131,547
Total Expenses	£18,406	£18,490	£18,597	£18,706	£18,830	£93,029
Profit Before Tax	£6,794	£7,088	£7,620	£8,167	£8,849	£38,518
Profit After Tax	£5,503	£5,741	£6,173	£6,615	£7,168	£31,200
Change In Property Value	£10,500	£10,815	£20,422	£23,504	£24,914	£90,156
Net Return	£16,003	£16,556	£26,595	£30,119	£32,083	£121,356
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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