Flat L2 1 bed 1 bath

Grand Union, Liverpool City Centre, Liverpool L2

North West, England · L2

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£22,434

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£61,821

↗ 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	£18,252	£18,526	£18,989	£19,464	£20,048	£95,278
Total Expenses	£13,347	£13,421	£13,510	£13,601	£13,702	£67,581
Profit Before Tax	£4,905	£5,105	£5,479	£5,862	£6,345	£27,697
Profit After Tax	£3,973	£4,135	£4,438	£4,749	£5,140	£22,434
Change In Property Value	£7,200	£7,416	£14,004	£16,117	£17,084	£61,821
Net Return	£11,173	£11,551	£18,442	£20,866	£22,224	£84,256
Return From Rental Income (%)	5%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	16%	25%	29%	30%	115%

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