Flat L1 2 beds 2 baths

Rs Rice Works, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£114,482First Year

Profit From Rental Income

After 5 Years

£32,341

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£92,719

↗ 26%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,920	£26,309	£26,967	£27,641	£28,470	£135,306
Total Expenses	£18,873	£18,958	£19,067	£19,178	£19,303	£95,379
Profit Before Tax	£7,047	£7,351	£7,900	£8,463	£9,166	£39,927
Profit After Tax	£5,708	£5,954	£6,399	£6,855	£7,425	£32,341
Change In Property Value	£10,799	£11,122	£21,003	£24,172	£25,623	£92,719
Net Return	£16,507	£17,077	£27,402	£31,027	£33,048	£125,060
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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