Flat L2 1 bed 1 bath

High Yield Liverpool City Centre Apartment, Liverpool L2

North West, England · L2

Initial Investment

First Year

£33,970First Year

Profit From Rental Income

After 5 Years

£3,565

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£28,309

↗ 26%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,800	£7,917	£8,115	£8,318	£8,567	£40,717
Total Expenses	£7,140	£7,198	£7,261	£7,325	£7,392	£36,316
Profit Before Tax	£660	£719	£854	£993	£1,175	£4,401
Profit After Tax	£534	£582	£692	£804	£952	£3,565
Change In Property Value	£3,297	£3,396	£6,413	£7,380	£7,823	£28,309
Net Return	£3,831	£3,978	£7,105	£8,185	£8,775	£31,874
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	94%

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