Flat L1 2 beds 2 baths

The Mercantile, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£28,647

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£77,264

↗ 26%After 5 Years

Return On Investment

113%

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	£22,416	£22,752	£23,321	£23,904	£24,621	£117,015
Total Expenses	£16,142	£16,222	£16,322	£16,424	£16,538	£81,647
Profit Before Tax	£6,274	£6,530	£6,999	£7,480	£8,083	£35,367
Profit After Tax	£5,082	£5,290	£5,670	£6,059	£6,547	£28,647
Change In Property Value	£8,999	£9,268	£17,502	£20,143	£21,352	£77,264
Net Return	£14,080	£14,558	£23,171	£26,202	£27,899	£105,911
Return From Rental Income (%)	5%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	16%	25%	28%	30%	113%

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