Flat
L1
1 bed
1 bath
Rs Parliament Square, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£53,485First YearProfit From Rental Income
£13,342
↗ 25%After 5 Years
Change In Property Value
£45,065
↗ 26%After 5 Years
Return On Investment
109%
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 | £13,116 | £13,313 | £13,646 | £13,987 | £14,406 | £68,467 |
| Total Expenses | £10,253 | £10,318 | £10,395 | £10,473 | £10,557 | £51,996 |
| Profit Before Tax | £2,863 | £2,994 | £3,251 | £3,514 | £3,849 | £16,472 |
| Profit After Tax | £2,319 | £2,425 | £2,633 | £2,846 | £3,118 | £13,342 |
| Change In Property Value | £5,249 | £5,406 | £10,208 | £11,749 | £12,454 | £45,065 |
| Net Return | £7,568 | £7,831 | £12,841 | £14,595 | £15,571 | £58,407 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change