Flat
L2
1 bed
1 bath
High Yield Liverpool City Centre Apartment, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£31,015First YearProfit From Rental Income
£4,417
↗ 14%After 5 Years
Change In Property Value
£25,772
↗ 26%After 5 Years
Return On Investment
97%
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 | £7,608 | £7,722 | £7,915 | £8,113 | £8,356 | £39,715 |
| Total Expenses | £6,730 | £6,788 | £6,850 | £6,914 | £6,981 | £34,262 |
| Profit Before Tax | £878 | £934 | £1,065 | £1,199 | £1,376 | £5,453 |
| Profit After Tax | £711 | £757 | £863 | £972 | £1,114 | £4,417 |
| Change In Property Value | £3,002 | £3,092 | £5,838 | £6,719 | £7,122 | £25,772 |
| Net Return | £3,712 | £3,848 | £6,701 | £7,690 | £8,236 | £30,188 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 12% | 12% | 22% | 25% | 27% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change