Flat
L2
1 bed
1 bath
High Yield Liverpool City Centre Apartment, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£31,015First YearProfit From Rental Income
£2,499
↗ 8%After 5 Years
Change In Property Value
£25,772
↗ 26%After 5 Years
Return On Investment
91%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,104 | £7,211 | £7,391 | £7,576 | £7,803 | £37,084 |
| Total Expenses | £6,680 | £6,737 | £6,798 | £6,860 | £6,925 | £33,999 |
| Profit Before Tax | £424 | £474 | £593 | £716 | £878 | £3,085 |
| Profit After Tax | £344 | £384 | £481 | £580 | £711 | £2,499 |
| Change In Property Value | £3,002 | £3,092 | £5,838 | £6,719 | £7,122 | £25,772 |
| Net Return | £3,345 | £3,476 | £6,318 | £7,299 | £7,833 | £28,270 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 11% | 11% | 20% | 24% | 25% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change