Flat L1 2 beds 2 baths

The Mercantile, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£102,232First Year

Profit From Rental Income

After 5 Years

£28,375

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£83,703

↗ 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	£23,400	£23,751	£24,345	£24,953	£25,702	£122,151
Total Expenses	£17,232	£17,313	£17,416	£17,521	£17,638	£87,120
Profit Before Tax	£6,168	£6,438	£6,929	£7,433	£8,064	£35,031
Profit After Tax	£4,996	£5,214	£5,612	£6,021	£6,532	£28,375
Change In Property Value	£9,749	£10,041	£18,961	£21,822	£23,131	£83,703
Net Return	£14,744	£15,255	£24,573	£27,843	£29,663	£112,078
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	14%	15%	24%	27%	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