Flat L1 1 bed 1 bath

Liverpool City Centre Flat, Liverpool L1

North West, England · L1

Initial Investment

First Year

£51,985First Year

Profit From Rental Income

After 5 Years

£12,730

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£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

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