Flat L1 1 bed 1 bath

Liverpool City Centre Flat, Liverpool L1

North West, England · L1

Initial Investment

First Year

£51,985First Year

Profit From Rental Income

After 5 Years

£12,593

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£43,777

↗ 26%After 5 Years

Return On Investment

108%

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	£12,708	£12,899	£13,221	£13,552	£13,958	£66,337
Total Expenses	£10,014	£10,079	£10,154	£10,231	£10,314	£50,791
Profit Before Tax	£2,694	£2,820	£3,067	£3,321	£3,644	£15,547
Profit After Tax	£2,182	£2,284	£2,484	£2,690	£2,952	£12,593
Change In Property Value	£5,099	£5,251	£9,916	£11,413	£12,098	£43,777
Net Return	£7,281	£7,536	£12,401	£14,103	£15,049	£56,370
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	24%	27%	29%	108%

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