Flat
L2
1 bed
1 bath
Luxury Liverpool Apartment, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£51,985First YearProfit From Rental Income
£13,415
↗ 26%After 5 Years
Change In Property Value
£43,777
↗ 26%After 5 Years
Return On Investment
110%
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 | £12,924 | £13,118 | £13,446 | £13,782 | £14,195 | £67,465 |
| Total Expenses | £10,035 | £10,101 | £10,176 | £10,254 | £10,338 | £50,904 |
| Profit Before Tax | £2,889 | £3,017 | £3,269 | £3,528 | £3,858 | £16,561 |
| Profit After Tax | £2,340 | £2,444 | £2,648 | £2,858 | £3,125 | £13,415 |
| Change In Property Value | £5,099 | £5,251 | £9,916 | £11,413 | £12,098 | £43,777 |
| Net Return | £7,438 | £7,695 | £12,565 | £14,271 | £15,222 | £57,192 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change