Flat
L2
1 bed
1 bath
High Yield Liverpool City Centre Apartment 7% Rental Yields, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£30,985First YearProfit From Rental Income
£4,433
↗ 14%After 5 Years
Change In Property Value
£25,746
↗ 26%After 5 Years
Return On Investment
97%
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 | £7,608 | £7,722 | £7,915 | £8,113 | £8,356 | £39,715 |
| Total Expenses | £6,726 | £6,784 | £6,846 | £6,910 | £6,977 | £34,242 |
| Profit Before Tax | £882 | £938 | £1,069 | £1,203 | £1,380 | £5,472 |
| Profit After Tax | £714 | £760 | £866 | £975 | £1,118 | £4,433 |
| Change In Property Value | £2,999 | £3,088 | £5,832 | £6,712 | £7,115 | £25,746 |
| Net Return | £3,713 | £3,849 | £6,698 | £7,687 | £8,233 | £30,179 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 12% | 12% | 22% | 25% | 27% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change