Flat
L1
2 beds
2 baths
Rice Works, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£32,649
↗ 36%After 5 Years
Change In Property Value
£80,012
↗ 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 | £20,880 | £21,193 | £21,511 | £22,049 | £22,600 | £108,233 |
| Total Expenses | £13,419 | £13,500 | £13,573 | £13,668 | £13,766 | £67,926 |
| Profit Before Tax | £7,461 | £7,693 | £7,938 | £8,380 | £8,834 | £40,307 |
| Profit After Tax | £6,044 | £6,231 | £6,430 | £6,788 | £7,155 | £32,649 |
| Change In Property Value | £8,700 | £16,429 | £18,908 | £20,042 | £15,934 | £80,012 |
| Net Return | £14,744 | £22,660 | £25,338 | £26,830 | £23,089 | £112,660 |
| 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