Flat L1 1 bed 1 bath

Rice Works, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£63,985First Year

Profit From Rental Income

After 5 Years

£21,314

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£57,926

↗ 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	£10,267	£10,340	£10,404	£10,485	£10,567	£52,063
Profit Before Tax	£4,853	£5,007	£5,173	£5,482	£5,798	£26,313
Profit After Tax	£3,931	£4,056	£4,190	£4,440	£4,697	£21,314
Change In Property Value	£6,299	£11,894	£13,689	£14,510	£11,535	£57,926
Net Return	£10,229	£15,949	£17,879	£18,950	£16,232	£79,240
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