Flat
L1
2 beds
2 baths
Off Plan Liverpool Property Investment, City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£28,685
↗ 31%After 5 Years
Change In Property Value
£77,277
↗ 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 | £22,428 | £22,764 | £23,334 | £23,917 | £24,634 | £117,077 |
| Total Expenses | £16,145 | £16,225 | £16,325 | £16,427 | £16,541 | £81,663 |
| Profit Before Tax | £6,283 | £6,539 | £7,009 | £7,490 | £8,093 | £35,414 |
| Profit After Tax | £5,089 | £5,297 | £5,677 | £6,067 | £6,555 | £28,685 |
| Change In Property Value | £9,000 | £9,270 | £17,505 | £20,146 | £21,355 | £77,277 |
| Net Return | £14,089 | £14,567 | £23,182 | £26,213 | £27,911 | £105,962 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change