Flat L1 1 bed 1 bath

High Yield Liverpool City Centre Apartment, Liverpool L1

North West, England · L1

Initial Investment

First Year

£33,985First Year

Profit From Rental Income

After 5 Years

£5,155

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£28,322

↗ 26%After 5 Years

Return On Investment

99%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,220	£8,343	£8,552	£8,766	£9,029	£42,910
Total Expenses	£7,184	£7,243	£7,306	£7,372	£7,441	£36,546
Profit Before Tax	£1,036	£1,101	£1,245	£1,394	£1,588	£6,364
Profit After Tax	£839	£892	£1,009	£1,129	£1,286	£5,155
Change In Property Value	£3,299	£3,397	£6,416	£7,384	£7,827	£28,322
Net Return	£4,137	£4,289	£7,424	£8,513	£9,113	£33,477
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	99%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change