Flat
L2
1 bed
1 bath
Luxury Liverpool Apartment, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£54,985First YearProfit From Rental Income
£14,731
↗ 27%After 5 Years
Change In Property Value
£46,353
↗ 26%After 5 Years
Return On Investment
111%
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 | £13,692 | £13,897 | £14,245 | £14,601 | £15,039 | £71,474 |
| Total Expenses | £10,509 | £10,575 | £10,653 | £10,732 | £10,819 | £53,288 |
| Profit Before Tax | £3,183 | £3,322 | £3,592 | £3,868 | £4,220 | £18,186 |
| Profit After Tax | £2,578 | £2,691 | £2,909 | £3,133 | £3,418 | £14,731 |
| Change In Property Value | £5,399 | £5,560 | £10,500 | £12,085 | £12,810 | £46,353 |
| Net Return | £7,977 | £8,251 | £13,409 | £15,218 | £16,228 | £61,084 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 15% | 24% | 28% | 30% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change