Flat L1 1 bed 1 bath

Rs Parliament Square, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£55,585First Year

Profit From Rental Income

After 5 Years

£14,044

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£46,868

↗ 26%After 5 Years

Return On Investment

110%

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	£13,596	£13,800	£14,145	£14,499	£14,934	£70,973
Total Expenses	£10,578	£10,645	£10,722	£10,802	£10,888	£53,635
Profit Before Tax	£3,018	£3,155	£3,423	£3,697	£4,046	£17,338
Profit After Tax	£2,444	£2,556	£2,772	£2,995	£3,277	£14,044
Change In Property Value	£5,459	£5,622	£10,617	£12,219	£12,952	£46,868
Net Return	£7,903	£8,178	£13,389	£15,213	£16,229	£60,912
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	15%	24%	27%	29%	110%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change