Flat
L2
1 bed
1 bath
Grand Union, Liverpool City Centre, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£89,982First YearProfit From Rental Income
£28,884
↗ 32%After 5 Years
Change In Property Value
£74,688
↗ 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 | £22,056 | £22,387 | £22,947 | £23,520 | £24,226 | £115,135 |
| Total Expenses | £15,709 | £15,788 | £15,887 | £15,989 | £16,102 | £79,476 |
| Profit Before Tax | £6,347 | £6,598 | £7,059 | £7,532 | £8,124 | £35,660 |
| Profit After Tax | £5,141 | £5,345 | £5,718 | £6,101 | £6,580 | £28,884 |
| Change In Property Value | £8,699 | £8,959 | £16,918 | £19,472 | £20,640 | £74,688 |
| Net Return | £13,839 | £14,304 | £22,636 | £25,572 | £27,220 | £103,572 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change