Flat
L1
2 beds
2 baths
Parliament Square, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£84,732First YearProfit From Rental Income
£25,586
↗ 30%After 5 Years
Change In Property Value
£70,824
↗ 26%After 5 Years
Return On Investment
114%
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 | £20,556 | £20,864 | £21,386 | £21,921 | £22,578 | £107,305 |
| Total Expenses | £14,964 | £15,041 | £15,136 | £15,234 | £15,342 | £75,717 |
| Profit Before Tax | £5,592 | £5,823 | £6,250 | £6,687 | £7,236 | £31,588 |
| Profit After Tax | £4,529 | £4,717 | £5,062 | £5,417 | £5,861 | £25,586 |
| Change In Property Value | £8,249 | £8,496 | £16,043 | £18,464 | £19,572 | £70,824 |
| Net Return | £12,778 | £13,213 | £21,105 | £23,881 | £25,433 | £96,410 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change