Flat
L1
1 bed
1 bath
High Yield Liverpool City Centre Apartment, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£3,922
↗ 13%After 5 Years
Change In Property Value
£25,759
↗ 26%After 5 Years
Return On Investment
96%
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 | £7,476 | £7,588 | £7,778 | £7,972 | £8,211 | £39,026 |
| Total Expenses | £6,715 | £6,772 | £6,834 | £6,898 | £6,964 | £34,183 |
| Profit Before Tax | £761 | £816 | £944 | £1,075 | £1,247 | £4,842 |
| Profit After Tax | £616 | £661 | £764 | £871 | £1,010 | £3,922 |
| Change In Property Value | £3,000 | £3,090 | £5,835 | £6,715 | £7,118 | £25,759 |
| Net Return | £3,616 | £3,751 | £6,599 | £7,586 | £8,129 | £29,681 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 12% | 12% | 21% | 24% | 26% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change