Flat
L1
2 beds
2 baths
Rs Rice Works, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£107,482First YearProfit From Rental Income
£30,075
↗ 28%After 5 Years
Change In Property Value
£87,567
↗ 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 | £24,480 | £24,847 | £25,468 | £26,105 | £26,888 | £127,789 |
| Total Expenses | £17,936 | £18,018 | £18,123 | £18,231 | £18,352 | £90,660 |
| Profit Before Tax | £6,544 | £6,829 | £7,345 | £7,874 | £8,536 | £37,129 |
| Profit After Tax | £5,301 | £5,531 | £5,950 | £6,378 | £6,915 | £30,075 |
| Change In Property Value | £10,199 | £10,504 | £19,836 | £22,829 | £24,199 | £87,567 |
| Net Return | £15,500 | £16,036 | £25,785 | £29,207 | £31,114 | £117,642 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change