Flat L2 1 bed 1 bath

Grand Union, Liverpool City Centre, Liverpool L2

North West, England · L2

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£21,130

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£69,549

↗ 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	£19,176	£19,464	£19,950	£20,449	£21,062	£100,101
Total Expenses	£14,630	£14,705	£14,796	£14,890	£14,994	£74,015
Profit Before Tax	£4,546	£4,759	£5,154	£5,559	£6,068	£26,087
Profit After Tax	£3,682	£3,855	£4,175	£4,503	£4,915	£21,130
Change In Property Value	£8,100	£8,343	£15,754	£18,132	£19,220	£69,549
Net Return	£11,782	£12,198	£19,929	£22,635	£24,135	£90,679
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