Flat
L1
4 beds
2 baths
Concert Square Apartments, 29 Fleet Street, Liverpool, Merseyside L1
North West, England · L1
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£20,251
↗ 29%After 5 Years
Change In Property Value
£59,245
↗ 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 | £17,256 | £17,515 | £17,953 | £18,402 | £18,954 | £90,079 |
| Total Expenses | £12,851 | £12,923 | £13,009 | £13,098 | £13,196 | £65,077 |
| Profit Before Tax | £4,405 | £4,592 | £4,943 | £5,303 | £5,757 | £25,001 |
| Profit After Tax | £3,568 | £3,720 | £4,004 | £4,296 | £4,664 | £20,251 |
| Change In Property Value | £6,900 | £7,107 | £13,420 | £15,446 | £16,372 | £59,245 |
| Net Return | £10,468 | £10,827 | £17,424 | £19,741 | £21,036 | £79,496 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change