Flat
L1
1 bed
1 bath
Fully Managed Liverpool Apartment, City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£48,985First YearProfit From Rental Income
£11,323
↗ 23%After 5 Years
Change In Property Value
£41,201
↗ 26%After 5 Years
Return On Investment
107%
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 | £11,952 | £12,131 | £12,435 | £12,745 | £13,128 | £62,391 |
| Total Expenses | £9,541 | £9,605 | £9,678 | £9,753 | £9,834 | £48,412 |
| Profit Before Tax | £2,411 | £2,526 | £2,756 | £2,992 | £3,294 | £13,979 |
| Profit After Tax | £1,953 | £2,046 | £2,232 | £2,424 | £2,668 | £11,323 |
| Change In Property Value | £4,799 | £4,942 | £9,333 | £10,741 | £11,386 | £41,201 |
| Net Return | £6,751 | £6,989 | £11,565 | £13,165 | £14,054 | £52,524 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change