Flat L1 2 beds 2 baths

Off Plan Liverpool Property Investment, City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£86,482First Year

Profit From Rental Income

After 5 Years

£26,199

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£72,112

↗ 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	£20,928	£21,242	£21,773	£22,317	£22,987	£109,247
Total Expenses	£15,200	£15,277	£15,373	£15,472	£15,581	£76,903
Profit Before Tax	£5,728	£5,965	£6,400	£6,846	£7,406	£32,344
Profit After Tax	£4,640	£4,831	£5,184	£5,545	£5,999	£26,199
Change In Property Value	£8,399	£8,650	£16,335	£18,800	£19,928	£72,112
Net Return	£13,038	£13,482	£21,519	£24,345	£25,927	£98,311
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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