Flat L2 1 bed 1 bath

Luxury Liverpool Apartment, Liverpool L2

North West, England · L2

Initial Investment

First Year

£54,985First Year

Profit From Rental Income

After 5 Years

£11,260

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£46,353

↗ 26%After 5 Years

Return On Investment

105%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,780	£12,972	£13,296	£13,628	£14,037	£66,713
Total Expenses	£10,418	£10,483	£10,558	£10,635	£10,719	£52,812
Profit Before Tax	£2,362	£2,489	£2,738	£2,993	£3,319	£13,901
Profit After Tax	£1,914	£2,016	£2,218	£2,424	£2,688	£11,260
Change In Property Value	£5,399	£5,560	£10,500	£12,085	£12,810	£46,353
Net Return	£7,312	£7,577	£12,718	£14,509	£15,498	£57,613
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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