Flat L1 1 bed 1 bath

Parliament Square, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£43,885First Year

Profit From Rental Income

After 5 Years

£9,214

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£36,822

↗ 26%After 5 Years

Return On Investment

105%

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	£10,680	£10,840	£11,111	£11,389	£11,731	£55,751
Total Expenses	£8,740	£8,802	£8,872	£8,943	£9,020	£44,376
Profit Before Tax	£1,940	£2,039	£2,240	£2,446	£2,711	£11,375
Profit After Tax	£1,572	£1,651	£1,814	£1,981	£2,196	£9,214
Change In Property Value	£4,289	£4,417	£8,341	£9,600	£10,176	£36,822
Net Return	£5,860	£6,068	£10,155	£11,581	£12,371	£46,036
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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