Flat L2 1 bed 1 bath

Grand Union, Liverpool City Centre, Liverpool L2

North West, England · L2

Initial Investment

First Year

£79,482First Year

Profit From Rental Income

After 5 Years

£25,028

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£66,960

↗ 26%After 5 Years

Return On Investment

116%

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	£19,776	£20,073	£20,574	£21,089	£21,721	£103,233
Total Expenses	£14,291	£14,367	£14,460	£14,555	£14,661	£72,334
Profit Before Tax	£5,485	£5,706	£6,115	£6,534	£7,060	£30,899
Profit After Tax	£4,443	£4,622	£4,953	£5,292	£5,719	£25,028
Change In Property Value	£7,799	£8,032	£15,168	£17,457	£18,504	£66,960
Net Return	£12,241	£12,654	£20,121	£22,749	£24,223	£91,989
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	16%	25%	29%	30%	116%

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