Flat L2 1 bed 1 bath

High Yield Liverpool City Centre Apartment, Liverpool L2

North West, England · L2

Initial Investment

First Year

£40,015First Year

Profit From Rental Income

After 5 Years

£8,273

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£33,499

↗ 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	£9,888	£10,036	£10,287	£10,544	£10,861	£51,617
Total Expenses	£8,149	£8,209	£8,277	£8,347	£8,421	£41,404
Profit Before Tax	£1,739	£1,827	£2,010	£2,197	£2,439	£10,213
Profit After Tax	£1,409	£1,480	£1,628	£1,780	£1,976	£8,273
Change In Property Value	£3,902	£4,019	£7,588	£8,734	£9,258	£33,499
Net Return	£5,310	£5,498	£9,216	£10,513	£11,233	£41,772
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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