Flat
L1
2 beds
2 baths
Rs Rice Works, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£107,482First YearProfit From Rental Income
£33,637
↗ 31%After 5 Years
Change In Property Value
£87,567
↗ 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 | £25,416 | £25,797 | £26,442 | £27,103 | £27,916 | £132,675 |
| Total Expenses | £18,029 | £18,113 | £18,221 | £18,331 | £18,455 | £91,148 |
| Profit Before Tax | £7,387 | £7,684 | £8,221 | £8,773 | £9,462 | £41,527 |
| Profit After Tax | £5,983 | £6,224 | £6,659 | £7,106 | £7,664 | £33,637 |
| Change In Property Value | £10,199 | £10,504 | £19,836 | £22,829 | £24,199 | £87,567 |
| Net Return | £16,182 | £16,728 | £26,495 | £29,935 | £31,863 | £121,204 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change