Flat
L1
2 beds
2 baths
The Mercantile, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£48,249
↗ 38%After 5 Years
Change In Property Value
£110,347
↗ 28%After 5 Years
Return On Investment
123%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,800 | £29,232 | £29,670 | £30,412 | £31,173 | £149,287 |
| Total Expenses | £17,748 | £17,842 | £17,926 | £18,042 | £18,161 | £89,720 |
| Profit Before Tax | £11,052 | £11,390 | £11,744 | £12,370 | £13,011 | £59,567 |
| Profit After Tax | £8,952 | £9,226 | £9,513 | £10,020 | £10,539 | £48,249 |
| Change In Property Value | £11,999 | £22,657 | £26,076 | £27,641 | £21,975 | £110,347 |
| Net Return | £20,950 | £31,883 | £35,589 | £37,660 | £32,514 | £158,597 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 16% | 25% | 28% | 29% | 25% | 123% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change