Flat L1 2 beds 2 baths

Parliament Square, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£27,415

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£74,701

↗ 26%After 5 Years

Return On Investment

113%

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	£21,672	£21,997	£22,547	£23,111	£23,804	£113,131
Total Expenses	£15,673	£15,751	£15,849	£15,950	£16,062	£79,285
Profit Before Tax	£5,999	£6,246	£6,698	£7,161	£7,742	£33,846
Profit After Tax	£4,859	£5,059	£5,425	£5,800	£6,271	£27,415
Change In Property Value	£8,700	£8,961	£16,921	£19,475	£20,643	£74,701
Net Return	£13,559	£14,020	£22,346	£25,275	£26,915	£102,116
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	28%	30%	113%

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