Flat L2 2 beds 2 baths

Luxury Liverpool Apartment, Liverpool L2

North West, England · L2

Initial Investment

First Year

£72,985First Year

Profit From Rental Income

After 5 Years

£22,442

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£61,808

↗ 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	£18,252	£18,526	£18,989	£19,464	£20,048	£95,278
Total Expenses	£13,345	£13,419	£13,508	£13,599	£13,700	£67,571
Profit Before Tax	£4,907	£5,107	£5,481	£5,864	£6,347	£27,707
Profit After Tax	£3,974	£4,137	£4,440	£4,750	£5,141	£22,442
Change In Property Value	£7,199	£7,414	£14,001	£16,114	£17,081	£61,808
Net Return	£11,173	£11,551	£18,441	£20,864	£22,222	£84,251
Return From Rental Income (%)	5%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	16%	25%	29%	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