Flat
L1
1 bed
1 bath
Rice Works, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£19,896
↗ 33%After 5 Years
Change In Property Value
£55,167
↗ 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 | £14,400 | £14,616 | £14,835 | £15,206 | £15,586 | £74,644 |
| Total Expenses | £9,873 | £9,945 | £10,008 | £10,087 | £10,167 | £50,081 |
| Profit Before Tax | £4,527 | £4,671 | £4,827 | £5,119 | £5,419 | £24,563 |
| Profit After Tax | £3,667 | £3,784 | £3,910 | £4,147 | £4,389 | £19,896 |
| Change In Property Value | £5,999 | £11,327 | £13,037 | £13,819 | £10,986 | £55,167 |
| Net Return | £9,665 | £15,111 | £16,947 | £17,965 | £15,375 | £75,063 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| 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