Flat
L1
2 beds
2 baths
The Mercantile, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£86,482First YearProfit From Rental Income
£31,237
↗ 36%After 5 Years
Change In Property Value
£77,239
↗ 28%After 5 Years
Return On Investment
125%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,160 | £20,462 | £20,769 | £21,289 | £21,821 | £104,501 |
| Total Expenses | £13,023 | £13,104 | £13,175 | £13,269 | £13,365 | £65,936 |
| Profit Before Tax | £7,137 | £7,359 | £7,594 | £8,019 | £8,456 | £38,565 |
| Profit After Tax | £5,781 | £5,961 | £6,151 | £6,496 | £6,849 | £31,237 |
| Change In Property Value | £8,399 | £15,859 | £18,252 | £19,348 | £15,381 | £77,239 |
| Net Return | £14,179 | £21,820 | £24,404 | £25,843 | £22,231 | £108,477 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 16% | 25% | 28% | 30% | 26% | 125% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change