Flat
L2
1 bed
1 bath
High Yield Liverpool City Centre Apartment, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£6,856
↗ 16%After 5 Years
Change In Property Value
£36,062
↗ 26%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,936 | £10,085 | £10,337 | £10,596 | £10,913 | £51,867 |
| Total Expenses | £8,548 | £8,609 | £8,677 | £8,747 | £8,821 | £43,402 |
| Profit Before Tax | £1,388 | £1,476 | £1,660 | £1,849 | £2,092 | £8,465 |
| Profit After Tax | £1,124 | £1,196 | £1,345 | £1,497 | £1,695 | £6,856 |
| Change In Property Value | £4,200 | £4,326 | £8,169 | £9,402 | £9,966 | £36,062 |
| Net Return | £5,324 | £5,522 | £9,514 | £10,899 | £11,660 | £42,919 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change