Flat L8 2 beds 2 baths

The Tower, Plaza Boulevard, Liverpool L8

North West, England · L8

Initial Investment

First Year

£52,150First Year

Profit From Rental Income

After 5 Years

£13,235

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£43,919

↗ 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	£12,900	£13,094	£13,421	£13,756	£14,169	£67,340
Total Expenses	£10,055	£10,120	£10,196	£10,273	£10,357	£51,000
Profit Before Tax	£2,845	£2,974	£3,225	£3,483	£3,812	£16,340
Profit After Tax	£2,305	£2,409	£2,612	£2,821	£3,088	£13,235
Change In Property Value	£5,115	£5,268	£9,949	£11,450	£12,137	£43,919
Net Return	£7,420	£7,677	£12,561	£14,271	£15,225	£57,154
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	15%	24%	27%	29%	110%

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