Flat L1 1 bed 1 bath

High Yield Liverpool City Centre Apartment, Liverpool L1

North West, England · L1

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£5,147

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£28,335

↗ 26%After 5 Years

Return On Investment

98%

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	£7,186	£7,245	£7,308	£7,374	£7,443	£36,555
Profit Before Tax	£1,034	£1,099	£1,243	£1,392	£1,586	£6,354
Profit After Tax	£837	£890	£1,007	£1,128	£1,285	£5,147
Change In Property Value	£3,300	£3,399	£6,418	£7,387	£7,830	£28,335
Net Return	£4,137	£4,289	£7,426	£8,515	£9,115	£33,482
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	98%

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