Flat L2 1 bed 1 bath

Grand Union, Liverpool City Centre, Liverpool L2

North West, England · L2

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£30,146

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£77,277

↗ 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	£22,812	£23,154	£23,733	£24,326	£25,056	£119,082
Total Expenses	£16,184	£16,264	£16,365	£16,468	£16,584	£81,864
Profit Before Tax	£6,628	£6,890	£7,368	£7,858	£8,473	£37,218
Profit After Tax	£5,369	£5,581	£5,968	£6,365	£6,863	£30,146
Change In Property Value	£9,000	£9,270	£17,505	£20,146	£21,355	£77,277
Net Return	£14,369	£14,851	£23,473	£26,512	£28,218	£107,423
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	25%	28%	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