Flat
L1
2 beds
2 baths
Rs Rice Works, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£114,482First YearProfit From Rental Income
£42,579
↗ 37%After 5 Years
Change In Property Value
£99,311
↗ 28%After 5 Years
Return On Investment
124%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,920 | £26,309 | £26,703 | £27,371 | £28,055 | £134,359 |
| Total Expenses | £16,173 | £16,262 | £16,343 | £16,451 | £16,562 | £81,792 |
| Profit Before Tax | £9,747 | £10,047 | £10,361 | £10,920 | £11,493 | £52,566 |
| Profit After Tax | £7,895 | £8,138 | £8,392 | £8,845 | £9,309 | £42,579 |
| Change In Property Value | £10,799 | £20,391 | £23,468 | £24,876 | £19,777 | £99,311 |
| Net Return | £18,693 | £28,529 | £31,861 | £33,721 | £29,086 | £141,890 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 16% | 25% | 28% | 29% | 25% | 124% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change