Flat
L1
1 bed
1 bath
Rs Parliament Square, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£63,985First YearProfit From Rental Income
£17,719
↗ 28%After 5 Years
Change In Property Value
£54,081
↗ 26%After 5 Years
Return On Investment
112%
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 | £15,744 | £15,980 | £16,380 | £16,789 | £17,293 | £82,186 |
| Total Expenses | £11,904 | £11,974 | £12,057 | £12,142 | £12,235 | £60,311 |
| Profit Before Tax | £3,840 | £4,006 | £4,323 | £4,648 | £5,058 | £21,875 |
| Profit After Tax | £3,110 | £3,245 | £3,502 | £3,765 | £4,097 | £17,719 |
| Change In Property Value | £6,299 | £6,487 | £12,250 | £14,099 | £14,945 | £54,081 |
| Net Return | £9,409 | £9,733 | £15,752 | £17,864 | £19,042 | £71,800 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change