Flat L2 1 bed 1 bath

High Yield Liverpool City Centre Apartment, Liverpool L2

North West, England · L2

Initial Investment

First Year

£39,985First Year

Profit From Rental Income

After 5 Years

£8,289

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£33,474

↗ 26%After 5 Years

Return On Investment

104%

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	£9,888	£10,036	£10,287	£10,544	£10,861	£51,617
Total Expenses	£8,145	£8,205	£8,273	£8,343	£8,417	£41,384
Profit Before Tax	£1,743	£1,831	£2,014	£2,201	£2,443	£10,233
Profit After Tax	£1,412	£1,483	£1,631	£1,783	£1,979	£8,289
Change In Property Value	£3,899	£4,015	£7,583	£8,727	£9,250	£33,474
Net Return	£5,311	£5,499	£9,214	£10,510	£11,230	£41,762
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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