Flat L1 2 beds 2 baths

The Mercantile, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£21,002

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£66,973

↗ 26%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,720	£19,001	£19,476	£19,963	£20,562	£97,721
Total Expenses	£14,188	£14,262	£14,352	£14,445	£14,547	£71,793
Profit Before Tax	£4,533	£4,739	£5,124	£5,518	£6,014	£25,928
Profit After Tax	£3,671	£3,839	£4,150	£4,470	£4,872	£21,002
Change In Property Value	£7,800	£8,034	£15,171	£17,460	£18,508	£66,973
Net Return	£11,471	£11,873	£19,321	£21,930	£23,380	£87,975
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	24%	28%	29%	111%

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