Flat L1 1 bed 1 bath

Rice Works, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£21,307

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£57,940

↗ 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	£15,120	£15,347	£15,577	£15,966	£16,366	£78,376
Total Expenses	£10,269	£10,341	£10,405	£10,486	£10,569	£52,071
Profit Before Tax	£4,851	£5,005	£5,172	£5,480	£5,797	£26,305
Profit After Tax	£3,930	£4,054	£4,189	£4,439	£4,695	£21,307
Change In Property Value	£6,300	£11,897	£13,692	£14,513	£11,538	£57,940
Net Return	£10,230	£15,951	£17,881	£18,952	£16,233	£79,247
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	16%	25%	28%	30%	25%	124%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change