Flat L5 2 beds 2 baths

City Residence, Liverpool L5

North West, England · L5

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£14,677

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£46,366

↗ 26%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,680	£13,885	£14,232	£14,588	£15,026	£71,411
Total Expenses	£10,510	£10,576	£10,654	£10,733	£10,820	£53,292
Profit Before Tax	£3,171	£3,309	£3,579	£3,855	£4,206	£18,120
Profit After Tax	£2,568	£2,680	£2,899	£3,123	£3,407	£14,677
Change In Property Value	£5,400	£5,562	£10,503	£12,088	£12,813	£46,366
Net Return	£7,968	£8,242	£13,402	£15,210	£16,220	£61,043
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	15%	24%	28%	29%	111%

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