Flat L2 1 bed 1 bath

Grand Union, Liverpool City Centre, Liverpool L2

North West, England · L2

Initial Investment

First Year

£86,482First Year

Profit From Rental Income

After 5 Years

£27,569

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£72,112

↗ 26%After 5 Years

Return On Investment

115%

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	£21,288	£21,607	£22,148	£22,701	£23,382	£111,126
Total Expenses	£15,236	£15,314	£15,411	£15,510	£15,621	£77,091
Profit Before Tax	£6,052	£6,294	£6,737	£7,191	£7,762	£34,035
Profit After Tax	£4,902	£5,098	£5,457	£5,825	£6,287	£27,569
Change In Property Value	£8,399	£8,650	£16,335	£18,800	£19,928	£72,112
Net Return	£13,301	£13,748	£21,792	£24,625	£26,215	£99,681
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	25%	28%	30%	115%

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