Flat L2 1 bed 1 bath

Grand Union, Liverpool City Centre, Liverpool L2

North West, England · L2

Initial Investment

First Year

£79,482First Year

Profit From Rental Income

After 5 Years

£20,005

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£66,960

↗ 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	£18,456	£18,733	£19,201	£19,681	£20,272	£96,343
Total Expenses	£14,159	£14,233	£14,323	£14,414	£14,516	£71,645
Profit Before Tax	£4,297	£4,500	£4,879	£5,267	£5,755	£24,698
Profit After Tax	£3,480	£3,645	£3,952	£4,266	£4,662	£20,005
Change In Property Value	£7,799	£8,032	£15,168	£17,457	£18,504	£66,960
Net Return	£11,279	£11,677	£19,120	£21,723	£23,166	£86,965
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
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