Flat
L1
2 beds
2 baths
Maritime View, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£41,066
↗ 32%After 5 Years
Change In Property Value
£103,035
↗ 26%After 5 Years
Return On Investment
112%
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 | £29,904 | £30,353 | £31,111 | £31,889 | £32,846 | £156,103 |
| Total Expenses | £20,860 | £20,951 | £21,070 | £21,192 | £21,330 | £105,404 |
| Profit Before Tax | £9,044 | £9,401 | £10,041 | £10,697 | £11,516 | £50,699 |
| Profit After Tax | £7,325 | £7,615 | £8,133 | £8,665 | £9,328 | £41,066 |
| Change In Property Value | £12,000 | £12,360 | £23,340 | £26,862 | £28,474 | £103,035 |
| Net Return | £19,325 | £19,975 | £31,473 | £35,527 | £37,801 | £144,102 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 24% | 28% | 29% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change