Flat L5 1 bed 1 bath

City Residence, Liverpool L5

North West, England · L5

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£12,091

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£41,214

↗ 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	£12,156	£12,338	£12,647	£12,963	£13,352	£63,456
Total Expenses	£9,564	£9,628	£9,702	£9,777	£9,859	£48,529
Profit Before Tax	£2,592	£2,711	£2,945	£3,186	£3,493	£14,927
Profit After Tax	£2,100	£2,196	£2,386	£2,581	£2,829	£12,091
Change In Property Value	£4,800	£4,944	£9,336	£10,745	£11,389	£41,214
Net Return	£6,900	£7,140	£11,721	£13,325	£14,219	£53,305
Return From Rental Income (%)	4%	4%	5%	5%	6%	25%
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