Flat L2 2 beds 2 baths

Luxury Liverpool Apartment, Liverpool L2

North West, England · L2

Initial Investment

First Year

£84,732First Year

Profit From Rental Income

After 5 Years

£21,659

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£70,824

↗ 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	£19,524	£19,817	£20,312	£20,820	£21,445	£101,918
Total Expenses	£14,861	£14,936	£15,029	£15,123	£15,229	£75,178
Profit Before Tax	£4,663	£4,881	£5,283	£5,697	£6,216	£26,740
Profit After Tax	£3,777	£3,953	£4,280	£4,614	£5,035	£21,659
Change In Property Value	£8,249	£8,496	£16,043	£18,464	£19,572	£70,824
Net Return	£12,025	£12,449	£20,323	£23,079	£24,607	£92,483
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
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