Flat L1 2 beds 2 baths

Rs Rice Works, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£114,482First Year

Profit From Rental Income

After 5 Years

£36,085

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£92,719

↗ 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	£26,904	£27,308	£27,990	£28,690	£29,551	£140,443
Total Expenses	£18,971	£19,058	£19,169	£19,283	£19,412	£95,893
Profit Before Tax	£7,933	£8,250	£8,821	£9,407	£10,139	£44,550
Profit After Tax	£6,425	£6,682	£7,145	£7,620	£8,213	£36,085
Change In Property Value	£10,799	£11,122	£21,003	£24,172	£25,623	£92,719
Net Return	£17,224	£17,805	£28,148	£31,792	£33,835	£128,804
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
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