Flat L1 1 bed 1 bath

Rice Works, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£45,985First Year

Profit From Rental Income

After 5 Years

£10,098

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£38,625

↗ 26%After 5 Years

Return On Investment

106%

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	£11,208	£11,376	£11,661	£11,952	£12,311	£58,507
Total Expenses	£9,070	£9,133	£9,204	£9,277	£9,356	£46,040
Profit Before Tax	£2,138	£2,243	£2,456	£2,675	£2,955	£12,467
Profit After Tax	£1,732	£1,817	£1,990	£2,167	£2,393	£10,098
Change In Property Value	£4,499	£4,633	£8,750	£10,070	£10,674	£38,625
Net Return	£6,230	£6,450	£10,739	£12,236	£13,067	£48,724
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	14%	23%	27%	28%	106%

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