Flat L2 1 bed 1 bath

Luxury Liverpool Apartment, Liverpool L2

North West, England · L2

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£17,271

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£51,505

↗ 26%After 5 Years

Return On Investment

113%

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	£15,204	£15,432	£15,818	£16,213	£16,700	£79,367
Total Expenses	£11,453	£11,522	£11,604	£11,687	£11,778	£58,045
Profit Before Tax	£3,751	£3,910	£4,214	£4,526	£4,921	£21,322
Profit After Tax	£3,038	£3,167	£3,413	£3,666	£3,986	£17,271
Change In Property Value	£5,999	£6,178	£11,667	£13,428	£14,233	£51,505
Net Return	£9,036	£9,345	£15,080	£17,094	£18,219	£68,776
Return From Rental Income (%)	5%	5%	6%	6%	7%	28%
Total Net Return (%)	15%	15%	25%	28%	30%	113%

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