Flat
L1
2 beds
2 baths
Rice Works, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£82,982First YearProfit From Rental Income
£29,820
↗ 36%After 5 Years
Change In Property Value
£74,480
↗ 28%After 5 Years
Return On Investment
126%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,440 | £19,732 | £20,028 | £20,528 | £21,041 | £100,769 |
| Total Expenses | £12,630 | £12,709 | £12,779 | £12,871 | £12,965 | £63,954 |
| Profit Before Tax | £6,810 | £7,023 | £7,248 | £7,657 | £8,076 | £36,815 |
| Profit After Tax | £5,516 | £5,688 | £5,871 | £6,202 | £6,542 | £29,820 |
| Change In Property Value | £8,099 | £15,293 | £17,600 | £18,656 | £14,832 | £74,480 |
| Net Return | £13,615 | £20,981 | £23,471 | £24,859 | £21,374 | £104,300 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 16% | 25% | 28% | 30% | 26% | 126% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change