Flat L1 2 beds 2 baths

Rice Works, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£82,982First Year

Profit From Rental Income

After 5 Years

£22,143

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£69,536

↗ 26%After 5 Years

Return On Investment

110%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,440	£19,732	£20,225	£20,731	£21,352	£101,479
Total Expenses	£14,654	£14,729	£14,822	£14,916	£15,021	£74,143
Profit Before Tax	£4,786	£5,002	£5,403	£5,814	£6,331	£27,337
Profit After Tax	£3,876	£4,052	£4,377	£4,710	£5,128	£22,143
Change In Property Value	£8,099	£8,341	£15,751	£18,128	£19,216	£69,536
Net Return	£11,975	£12,393	£20,128	£22,838	£24,345	£91,679
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	15%	24%	28%	29%	110%

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