Flat
L2
1 bed
1 bath
High Yield Liverpool City Centre Apartment, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£33,970First YearProfit From Rental Income
£5,711
↗ 17%After 5 Years
Change In Property Value
£28,309
↗ 26%After 5 Years
Return On Investment
100%
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 | £8,364 | £8,489 | £8,702 | £8,919 | £9,187 | £43,661 |
| Total Expenses | £7,197 | £7,255 | £7,319 | £7,385 | £7,454 | £36,611 |
| Profit Before Tax | £1,167 | £1,234 | £1,382 | £1,534 | £1,732 | £7,050 |
| Profit After Tax | £946 | £1,000 | £1,120 | £1,243 | £1,403 | £5,711 |
| Change In Property Value | £3,297 | £3,396 | £6,413 | £7,380 | £7,823 | £28,309 |
| Net Return | £4,243 | £4,396 | £7,532 | £8,623 | £9,226 | £34,020 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change