Flat
L1
1 bed
1 bath
Rice Works, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£16,345
↗ 31%After 5 Years
Change In Property Value
£48,283
↗ 28%After 5 Years
Return On Investment
121%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,600 | £12,789 | £12,981 | £13,305 | £13,638 | £65,313 |
| Total Expenses | £8,891 | £8,960 | £9,020 | £9,094 | £9,170 | £45,134 |
| Profit Before Tax | £3,709 | £3,829 | £3,961 | £4,211 | £4,468 | £20,179 |
| Profit After Tax | £3,005 | £3,102 | £3,209 | £3,411 | £3,619 | £16,345 |
| Change In Property Value | £5,250 | £9,914 | £11,410 | £12,094 | £9,615 | £48,283 |
| Net Return | £8,255 | £13,016 | £14,618 | £15,506 | £13,234 | £64,628 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 25% | 121% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change