Flat L5 2 beds 2 baths

City Residence, Liverpool L5

North West, England · L5

Initial Investment

First Year

£75,985First Year

Profit From Rental Income

After 5 Years

£23,667

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£64,384

↗ 26%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,996	£19,281	£19,763	£20,257	£20,865	£99,162
Total Expenses	£13,816	£13,891	£13,982	£14,075	£14,179	£69,943
Profit Before Tax	£5,180	£5,390	£5,781	£6,182	£6,686	£29,218
Profit After Tax	£4,196	£4,366	£4,683	£5,007	£5,416	£23,667
Change In Property Value	£7,499	£7,723	£14,584	£16,785	£17,793	£64,384
Net Return	£11,694	£12,089	£19,267	£21,793	£23,208	£88,051
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	16%	25%	29%	31%	116%

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