Flat
L1
1 bed
1 bath
Liverpool City Centre Investment, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£53,485First YearProfit From Rental Income
£13,205
↗ 25%After 5 Years
Change In Property Value
£45,065
↗ 26%After 5 Years
Return On Investment
109%
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 | £13,080 | £13,276 | £13,608 | £13,948 | £14,367 | £68,279 |
| Total Expenses | £10,249 | £10,315 | £10,391 | £10,469 | £10,553 | £51,977 |
| Profit Before Tax | £2,831 | £2,961 | £3,217 | £3,480 | £3,813 | £16,302 |
| Profit After Tax | £2,293 | £2,399 | £2,606 | £2,818 | £3,089 | £13,205 |
| Change In Property Value | £5,249 | £5,406 | £10,208 | £11,749 | £12,454 | £45,065 |
| Net Return | £7,541 | £7,805 | £12,814 | £14,567 | £15,543 | £58,270 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change