Flat
L1
2 beds
2 baths
Rs Rice Works, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£107,482First YearProfit From Rental Income
£39,743
↗ 37%After 5 Years
Change In Property Value
£93,793
↗ 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 | £24,480 | £24,847 | £25,220 | £25,850 | £26,497 | £126,894 |
| Total Expenses | £15,386 | £15,473 | £15,551 | £15,656 | £15,763 | £77,828 |
| Profit Before Tax | £9,094 | £9,375 | £9,669 | £10,195 | £10,734 | £49,066 |
| Profit After Tax | £7,366 | £7,593 | £7,832 | £8,258 | £8,694 | £39,743 |
| Change In Property Value | £10,199 | £19,258 | £22,164 | £23,494 | £18,678 | £93,793 |
| Net Return | £17,565 | £26,852 | £29,996 | £31,752 | £27,372 | £133,537 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 16% | 25% | 28% | 30% | 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