Flat L5 2 beds 2 baths

City Residence, Liverpool L5

North West, England · L5

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£22,389

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£61,821

↗ 26%After 5 Years

Return On Investment

115%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,240	£18,514	£18,976	£19,451	£20,034	£95,215
Total Expenses	£13,346	£13,419	£13,509	£13,600	£13,701	£67,575
Profit Before Tax	£4,894	£5,094	£5,468	£5,851	£6,333	£27,640
Profit After Tax	£3,964	£4,126	£4,429	£4,739	£5,130	£22,389
Change In Property Value	£7,200	£7,416	£14,004	£16,117	£17,084	£61,821
Net Return	£11,164	£11,542	£18,433	£20,856	£22,214	£84,210
Return From Rental Income (%)	5%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	16%	25%	29%	30%	115%

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