Flat L2 1 bed 1 bath

Luxury Liverpool Apartment, Liverpool L2

North West, England · L2

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£13,435

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£51,505

↗ 26%After 5 Years

Return On Investment

106%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,196	£14,409	£14,769	£15,138	£15,593	£74,105
Total Expenses	£11,353	£11,420	£11,499	£11,580	£11,668	£57,519
Profit Before Tax	£2,843	£2,989	£3,270	£3,559	£3,925	£16,586
Profit After Tax	£2,303	£2,421	£2,649	£2,883	£3,179	£13,435
Change In Property Value	£5,999	£6,178	£11,667	£13,428	£14,233	£51,505
Net Return	£8,302	£8,600	£14,316	£16,310	£17,412	£64,940
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	14%	23%	27%	29%	106%

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