Flat L1 2 beds 2 baths

Rice Works, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£102,232First Year

Profit From Rental Income

After 5 Years

£31,754

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£83,703

↗ 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	£24,288	£24,652	£25,269	£25,900	£26,677	£126,787
Total Expenses	£17,321	£17,404	£17,508	£17,615	£17,736	£87,584
Profit Before Tax	£6,967	£7,249	£7,760	£8,285	£8,942	£39,203
Profit After Tax	£5,643	£5,871	£6,286	£6,711	£7,243	£31,754
Change In Property Value	£9,749	£10,041	£18,961	£21,822	£23,131	£83,703
Net Return	£15,392	£15,912	£25,247	£28,533	£30,374	£115,458
Return From Rental Income (%)	6%	6%	6%	7%	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