Flat
L2
1 bed
1 bath
High Yield Liverpool City Centre Apartment, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£38,485First YearProfit From Rental Income
£7,631
↗ 20%After 5 Years
Change In Property Value
£32,186
↗ 26%After 5 Years
Return On Investment
103%
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 | £9,504 | £9,647 | £9,888 | £10,135 | £10,439 | £49,612 |
| Total Expenses | £7,908 | £7,968 | £8,035 | £8,104 | £8,177 | £40,191 |
| Profit Before Tax | £1,596 | £1,679 | £1,853 | £2,031 | £2,262 | £9,421 |
| Profit After Tax | £1,293 | £1,360 | £1,501 | £1,645 | £1,832 | £7,631 |
| Change In Property Value | £3,749 | £3,861 | £7,291 | £8,391 | £8,894 | £32,186 |
| Net Return | £5,041 | £5,221 | £8,791 | £10,036 | £10,727 | £39,816 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 103% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change