Flat
L1
1 bed
1 bath
The Mercantile, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£17,528
↗ 27%After 5 Years
Change In Property Value
£54,094
↗ 26%After 5 Years
Return On Investment
112%
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 | £15,696 | £15,931 | £16,330 | £16,738 | £17,240 | £81,935 |
| Total Expenses | £11,901 | £11,971 | £12,054 | £12,138 | £12,231 | £60,296 |
| Profit Before Tax | £3,795 | £3,961 | £4,276 | £4,600 | £5,009 | £21,640 |
| Profit After Tax | £3,074 | £3,208 | £3,464 | £3,726 | £4,057 | £17,528 |
| Change In Property Value | £6,300 | £6,489 | £12,253 | £14,103 | £14,949 | £54,094 |
| Net Return | £9,374 | £9,697 | £15,717 | £17,828 | £19,006 | £71,622 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change