Flat L2 1 bed 1 bath

Grand Union, Liverpool City Centre, Liverpool L2

North West, England · L2

Initial Investment

First Year

£75,985First Year

Profit From Rental Income

After 5 Years

£23,713

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£64,384

↗ 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	£19,008	£19,293	£19,775	£20,270	£20,878	£99,224
Total Expenses	£13,818	£13,892	£13,983	£14,077	£14,180	£69,950
Profit Before Tax	£5,190	£5,401	£5,792	£6,193	£6,698	£29,275
Profit After Tax	£4,204	£4,375	£4,692	£5,017	£5,425	£23,713
Change In Property Value	£7,499	£7,723	£14,584	£16,785	£17,793	£64,384
Net Return	£11,703	£12,098	£19,276	£21,802	£23,218	£88,097
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	16%	25%	29%	31%	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