Flat L1 1 bed 1 bath

The Mercantile, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£15,336

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£54,094

↗ 26%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,120	£15,347	£15,730	£16,124	£16,607	£78,928
Total Expenses	£11,844	£11,912	£11,994	£12,077	£12,168	£59,995
Profit Before Tax	£3,276	£3,434	£3,737	£4,047	£4,439	£18,934
Profit After Tax	£2,654	£2,782	£3,027	£3,278	£3,596	£15,336
Change In Property Value	£6,300	£6,489	£12,253	£14,103	£14,949	£54,094
Net Return	£8,954	£9,271	£15,280	£17,380	£18,545	£69,430
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	24%	27%	29%	108%

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