Flat L1 2 beds 2 baths

The Mercantile, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£119,732First Year

Profit From Rental Income

After 5 Years

£34,041

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£96,583

↗ 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	£27,000	£27,405	£28,090	£28,792	£29,656	£140,944
Total Expenses	£19,576	£19,663	£19,774	£19,888	£20,017	£98,918
Profit Before Tax	£7,424	£7,742	£8,316	£8,904	£9,639	£42,025
Profit After Tax	£6,013	£6,271	£6,736	£7,212	£7,808	£34,041
Change In Property Value	£11,249	£11,586	£21,878	£25,180	£26,691	£96,583
Net Return	£17,262	£17,857	£28,614	£32,392	£34,498	£130,623
Return From Rental Income (%)	5%	5%	6%	6%	7%	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