Flat
L1
1 bed
1 bath
Maritime View, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£72,985First YearProfit From Rental Income
£21,255
↗ 29%After 5 Years
Change In Property Value
£61,808
↗ 26%After 5 Years
Return On Investment
114%
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 | £17,940 | £18,209 | £18,664 | £19,131 | £19,705 | £93,649 |
| Total Expenses | £13,314 | £13,387 | £13,475 | £13,566 | £13,666 | £67,408 |
| Profit Before Tax | £4,626 | £4,822 | £5,189 | £5,565 | £6,039 | £26,241 |
| Profit After Tax | £3,747 | £3,906 | £4,203 | £4,508 | £4,891 | £21,255 |
| Change In Property Value | £7,199 | £7,414 | £14,001 | £16,114 | £17,081 | £61,808 |
| Net Return | £10,946 | £11,320 | £18,204 | £20,621 | £21,972 | £83,064 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change