Flat
L1
1 bed
1 bath
Parliament Square, Liverpool, Mersyside L1
North West, England · L1
View property listing
Initial Investment
£42,985First YearProfit From Rental Income
£9,011
↗ 21%After 5 Years
Change In Property Value
£36,050
↗ 26%After 5 Years
Return On Investment
105%
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 | £10,500 | £10,657 | £10,924 | £11,197 | £11,533 | £54,811 |
| Total Expenses | £8,603 | £8,664 | £8,734 | £8,805 | £8,881 | £43,687 |
| Profit Before Tax | £1,897 | £1,993 | £2,190 | £2,392 | £2,652 | £11,124 |
| Profit After Tax | £1,537 | £1,615 | £1,774 | £1,938 | £2,148 | £9,011 |
| Change In Property Value | £4,199 | £4,324 | £8,166 | £9,398 | £9,962 | £36,050 |
| Net Return | £5,735 | £5,939 | £9,940 | £11,336 | £12,110 | £45,060 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change