Flat
L1
1 bed
1 bath
Fully Managed Liverpool Apartment, Liverpool City Centre 6% Re, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£51,985First YearProfit From Rental Income
£12,730
↗ 24%After 5 Years
Change In Property Value
£43,777
↗ 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 | £12,744 | £12,935 | £13,259 | £13,590 | £13,998 | £66,525 |
| Total Expenses | £10,017 | £10,082 | £10,158 | £10,235 | £10,318 | £50,810 |
| Profit Before Tax | £2,727 | £2,853 | £3,101 | £3,355 | £3,680 | £15,716 |
| Profit After Tax | £2,209 | £2,311 | £2,512 | £2,718 | £2,981 | £12,730 |
| Change In Property Value | £5,099 | £5,251 | £9,916 | £11,413 | £12,098 | £43,777 |
| Net Return | £7,307 | £7,562 | £12,428 | £14,131 | £15,078 | £56,507 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| 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