Flat
L2
1 bed
1 bath
High Yield Liverpool City Centre Apartment, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£38,515First YearProfit From Rental Income
£7,660
↗ 20%After 5 Years
Change In Property Value
£32,211
↗ 26%After 5 Years
Return On Investment
104%
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 | £9,516 | £9,659 | £9,900 | £10,148 | £10,452 | £49,675 |
| Total Expenses | £7,913 | £7,973 | £8,040 | £8,109 | £8,182 | £40,218 |
| Profit Before Tax | £1,603 | £1,686 | £1,860 | £2,039 | £2,270 | £9,457 |
| Profit After Tax | £1,298 | £1,365 | £1,506 | £1,651 | £1,839 | £7,660 |
| Change In Property Value | £3,752 | £3,864 | £7,297 | £8,398 | £8,902 | £32,211 |
| Net Return | £5,050 | £5,229 | £8,803 | £10,049 | £10,740 | £39,872 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change