Flat L1 2 beds 2 baths

Parliament Square, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£25,240

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£69,549

↗ 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	£20,256	£20,560	£21,074	£21,601	£22,249	£105,739
Total Expenses	£14,738	£14,814	£14,909	£15,005	£15,113	£74,578
Profit Before Tax	£5,518	£5,746	£6,165	£6,596	£7,136	£31,161
Profit After Tax	£4,470	£4,654	£4,994	£5,342	£5,780	£25,240
Change In Property Value	£8,100	£8,343	£15,754	£18,132	£19,220	£69,549
Net Return	£12,570	£12,997	£20,748	£23,474	£25,000	£94,789
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
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