Flat
L1
2 beds
2 baths
The Mercantile, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£41,155
↗ 37%After 5 Years
Change In Property Value
£96,566
↗ 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 | £25,200 | £25,578 | £25,962 | £26,611 | £27,276 | £130,626 |
| Total Expenses | £15,781 | £15,869 | £15,948 | £16,055 | £16,164 | £79,818 |
| Profit Before Tax | £9,419 | £9,709 | £10,013 | £10,556 | £11,112 | £50,808 |
| Profit After Tax | £7,629 | £7,864 | £8,111 | £8,550 | £9,000 | £41,155 |
| Change In Property Value | £10,500 | £19,828 | £22,820 | £24,189 | £19,230 | £96,566 |
| Net Return | £18,129 | £27,692 | £30,930 | £32,739 | £28,231 | £137,721 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 16% | 25% | 28% | 29% | 25% | 124% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change