Flat
L1
1 bed
1 bath
High Yield Liverpool City Centre Apartment, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£36,985First YearProfit From Rental Income
£6,379
↗ 17%After 5 Years
Change In Property Value
£30,898
↗ 26%After 5 Years
Return On Investment
101%
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 | £8,964 | £9,098 | £9,326 | £9,559 | £9,846 | £46,793 |
| Total Expenses | £7,655 | £7,715 | £7,781 | £7,848 | £7,919 | £38,918 |
| Profit Before Tax | £1,309 | £1,384 | £1,545 | £1,711 | £1,927 | £7,876 |
| Profit After Tax | £1,060 | £1,121 | £1,252 | £1,386 | £1,561 | £6,379 |
| Change In Property Value | £3,599 | £3,706 | £6,999 | £8,055 | £8,539 | £30,898 |
| Net Return | £4,658 | £4,827 | £8,251 | £9,441 | £10,099 | £37,277 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 13% | 22% | 26% | 27% | 101% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change