Flat L5 1 bed 1 bath

City Residence, Liverpool L5

North West, England · L5

Initial Investment

First Year

£51,985First Year

Profit From Rental Income

After 5 Years

£13,369

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£43,777

↗ 26%After 5 Years

Return On Investment

110%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,912	£13,106	£13,433	£13,769	£14,182	£67,402
Total Expenses	£10,034	£10,099	£10,175	£10,253	£10,336	£50,897
Profit Before Tax	£2,878	£3,006	£3,258	£3,517	£3,846	£16,505
Profit After Tax	£2,331	£2,435	£2,639	£2,848	£3,115	£13,369
Change In Property Value	£5,099	£5,251	£9,916	£11,413	£12,098	£43,777
Net Return	£7,430	£7,687	£12,556	£14,261	£15,213	£57,146
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	15%	24%	27%	29%	110%

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