Flat L5 1 bed 1 bath

City Residence, Liverpool L5

North West, England · L5

Initial Investment

First Year

£45,985First Year

Profit From Rental Income

After 5 Years

£10,829

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£38,625

↗ 26%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,400	£11,571	£11,860	£12,157	£12,521	£59,510
Total Expenses	£9,089	£9,152	£9,224	£9,298	£9,377	£46,141
Profit Before Tax	£2,311	£2,419	£2,636	£2,859	£3,145	£13,369
Profit After Tax	£1,872	£1,959	£2,135	£2,316	£2,547	£10,829
Change In Property Value	£4,499	£4,633	£8,750	£10,070	£10,674	£38,625
Net Return	£6,370	£6,593	£10,885	£12,386	£13,221	£49,454
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	24%	27%	29%	108%

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