Flat L1 1 bed 1 bath

Off Plan Liverpool Property Investment, City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£16,304

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£51,518

↗ 26%After 5 Years

Return On Investment

111%

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	£14,952	£15,176	£15,556	£15,945	£16,423	£78,051
Total Expenses	£11,430	£11,499	£11,580	£11,662	£11,753	£57,923
Profit Before Tax	£3,522	£3,678	£3,976	£4,282	£4,670	£20,128
Profit After Tax	£2,853	£2,979	£3,221	£3,469	£3,783	£16,304
Change In Property Value	£6,000	£6,180	£11,670	£13,431	£14,237	£51,518
Net Return	£8,853	£9,159	£14,891	£16,900	£18,020	£67,821
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	15%	15%	24%	28%	30%	111%

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