Flat L1 1 bed 1 bath

Off Plan Liverpool Property Investment, City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£39,985First Year

Profit From Rental Income

After 5 Years

£7,604

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£33,474

↗ 26%After 5 Years

Return On Investment

103%

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	£9,708	£9,854	£10,100	£10,352	£10,663	£50,677
Total Expenses	£8,127	£8,187	£8,255	£8,324	£8,398	£41,290
Profit Before Tax	£1,581	£1,666	£1,845	£2,029	£2,265	£9,387
Profit After Tax	£1,281	£1,350	£1,495	£1,643	£1,835	£7,604
Change In Property Value	£3,899	£4,015	£7,583	£8,727	£9,250	£33,474
Net Return	£5,179	£5,365	£9,077	£10,370	£11,085	£41,077
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	23%	26%	28%	103%

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