Flat
L2
1 bed
1 bath
Grand Union, Liverpool City Centre, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£26,290
↗ 32%After 5 Years
Change In Property Value
£69,549
↗ 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 | £20,532 | £20,840 | £21,361 | £21,895 | £22,552 | £107,180 |
| Total Expenses | £14,765 | £14,842 | £14,937 | £15,035 | £15,143 | £74,723 |
| Profit Before Tax | £5,767 | £5,998 | £6,424 | £6,860 | £7,409 | £32,457 |
| Profit After Tax | £4,671 | £4,858 | £5,203 | £5,557 | £6,001 | £26,290 |
| Change In Property Value | £8,100 | £8,343 | £15,754 | £18,132 | £19,220 | £69,549 |
| Net Return | £12,771 | £13,201 | £20,958 | £23,689 | £25,221 | £95,839 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 29% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change