Flat L1 1 bed 1 bath

Maritime View, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£72,985First Year

Profit From Rental Income

After 5 Years

£21,484

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£61,808

↗ 26%After 5 Years

Return On Investment

114%

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	£18,000	£18,270	£18,727	£19,195	£19,771	£93,962
Total Expenses	£13,320	£13,393	£13,482	£13,572	£13,673	£67,440
Profit Before Tax	£4,680	£4,877	£5,245	£5,623	£6,098	£26,523
Profit After Tax	£3,791	£3,950	£4,249	£4,554	£4,940	£21,484
Change In Property Value	£7,199	£7,414	£14,001	£16,114	£17,081	£61,808
Net Return	£10,989	£11,365	£18,249	£20,668	£22,020	£83,292
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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