Flat L1 1 bed 1 bath

Rice Works, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£11,360

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£41,214

↗ 26%After 5 Years

Return On Investment

107%

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	£11,964	£12,143	£12,447	£12,758	£13,141	£62,454
Total Expenses	£9,544	£9,608	£9,682	£9,757	£9,838	£48,429
Profit Before Tax	£2,420	£2,535	£2,765	£3,002	£3,303	£14,025
Profit After Tax	£1,960	£2,053	£2,240	£2,431	£2,676	£11,360
Change In Property Value	£4,800	£4,944	£9,336	£10,745	£11,389	£41,214
Net Return	£6,760	£6,997	£11,576	£13,176	£14,065	£52,574
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	14%	24%	27%	29%	107%

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