Flat L1 1 bed 1 bath

The Mercantile, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£22,725

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£60,699

↗ 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	£15,840	£16,078	£16,319	£16,727	£17,145	£82,108
Total Expenses	£10,663	£10,736	£10,801	£10,884	£10,968	£54,053
Profit Before Tax	£5,178	£5,341	£5,517	£5,843	£6,176	£28,055
Profit After Tax	£4,194	£4,326	£4,469	£4,733	£5,003	£22,725
Change In Property Value	£6,600	£12,463	£14,344	£15,204	£12,088	£60,699
Net Return	£10,794	£16,789	£18,813	£19,937	£17,090	£83,424
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	16%	25%	28%	30%	26%	125%

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