Flat L1 1 bed 1 bath

Rice Works, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£15,079

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£48,942

↗ 26%After 5 Years

Return On Investment

110%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,208	£14,421	£14,782	£15,151	£15,606	£74,168
Total Expenses	£10,959	£11,026	£11,105	£11,186	£11,274	£55,551
Profit Before Tax	£3,249	£3,395	£3,676	£3,965	£4,331	£18,616
Profit After Tax	£2,632	£2,750	£2,978	£3,212	£3,508	£15,079
Change In Property Value	£5,700	£5,871	£11,086	£12,759	£13,525	£48,942
Net Return	£8,332	£8,621	£14,064	£15,971	£17,033	£64,021
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	24%	28%	29%	110%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change